| |
Nevada
|
| |
7389
|
| |
33-3263417
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
Ryan J. Dzierniejko
David J. Goldschmidt John Zelenbaba Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, NY 10001 (212) 735-3000 |
| |
Tyler Meade
Chief Legal Officer 600 Third Avenue, 2nd Floor New York, NY 10016 (646) 751-4401 |
| |
Joseph A. Hall
Daniel P. Gibbons Claudia Carvajal Lopez Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 (212) 450-4000 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | iii | | | |
| | | | | v | | | |
| | | | | x | | | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | | | F-1 | | | |
| |
Issuer
|
| | Gemini Space Station, Inc. | |
| |
Class A Common Stock Offered by Us
|
| | 16,666,667 shares (19,063,015 shares if the underwriters exercise their option to purchase additional shares of Class A common stock from us in full). | |
| | Option to Purchase Additional Shares of Class A Common Stock | | | The underwriters have an option to purchase up to an aggregate of 2,396,348 and 103,652 additional shares of Class A common stock from us and the selling stockholders, respectively, at the initial public offering price, less the underwriting discounts and commissions. The underwriters can exercise this option at any time within 30 days from the date of this prospectus. We will not receive any proceeds from the sale of shares by the selling stockholders upon such exercise. | |
| | Class A Common Stock to Be Outstanding Immediately After This Offering | | | 41,864,723 shares (44,261,071 shares if the underwriters exercise their option to purchase additional shares of Class A common stock from us in full). | |
| | Class B Common Stock to Be Outstanding Immediately After This Offering | | | 74,801,944 shares. | |
| | Total Class A and Class B Common Stock to Be Outstanding Immediately After This Offering | | | 116,666,667 shares (119,063,015 shares if the underwriters exercise their option to purchase additional shares of Class A common stock from us in full). | |
| |
Voting
|
| | Holders of shares of our Class A common stock and Class B common stock will vote together as a single class on all matters presented to stockholders for their vote or approval, except as otherwise required by Nevada law or our amended and restated articles of incorporation. On all matters presented to our stockholders generally, each share of our Class A common stock entitles its holders to one vote per share and each share of our Class B common stock entitles its holders to ten votes per share. See “Description of Capital Stock.” | |
| |
Use of Proceeds
|
| | We estimate, based upon an assumed initial public offering price of $18.00 per share (which is the midpoint of the estimated price range set forth on the cover page of this prospectus), that we will receive net proceeds from this offering of approximately $272.3 million (or $313.0 million if the underwriters exercise their option to purchase additional shares of Class A common stock from us in full), after deducting underwriting discounts and commissions and estimated offering expenses payable by us. The principal purposes of this offering are to increase our capitalization and financial flexibility and to create a public market for our Class A common stock. We intend to use the net proceeds from this offering (including any additional proceeds that we may receive if the underwriters exercise their option to purchase additional shares of our Class A common stock) for general corporate purposes, which may include product development, general and administrative matters, capital expenditures, and | |
| | | | |
repayment of all or a portion of our third-party indebtedness.
The expected use of net proceeds represents our intentions based upon our current plans and business conditions, which could change in the future as our plans and business conditions evolve and change. The amounts and timing of our actual expenditures may vary significantly depending on numerous factors. As a result, our management will retain broad discretion over the allocation of such net proceeds. We will not receive any proceeds from the sale of additional shares of Class A common stock by the selling stockholders. See “Use of Proceeds.”
|
|
| |
Directed Share Program
|
| | At our request, the underwriters have reserved up to 10% of the shares of Class A common stock offered hereby, at the initial public offering price, to offer to certain individuals and entities. The sales will be made at our direction by Goldman Sachs & Co. LLC and its respective affiliates through a directed share program. If purchased by these persons, these shares will not be subject to lock-up restrictions, except to the extent that the purchasers of such shares are otherwise subject to lock-up agreements as a result of their relationships with us. The number of shares of Class A common stock available for sale to the general public will be reduced to the extent these individuals purchase such reserved shares. Any reserved shares that are not so purchased will be offered by the underwriters to the general public on the same basis as the other shares offered by this prospectus. See the section titled “Underwriting—Directed Share Program” for additional information. | |
| |
Dividend Policy
|
| | We currently do not anticipate paying any cash dividends on our Class A common stock or Class B common stock after this offering or for the foreseeable future. Any future determination to pay dividends will be made at the discretion of our board of directors, subject to applicable laws, and will depend on a number of factors, including our financial condition, results of operations, capital requirements, contractual, legal, tax and regulatory restrictions, general business conditions, and other factors that our board of directors may deem relevant. See “Dividend Policy.” | |
| |
Controlled Company
|
| | Upon completion of this offering, the Founders will hold 94.7% of the voting power of our common stock eligible to vote in the election of our directors (or 94.4% if the underwriters exercise their option to purchase additional shares of Class A common stock in full). As a result, we will be a “controlled company” as defined under the corporate governance rules of Nasdaq and, therefore, will qualify for exemptions from certain corporate governance requirements of Nasdaq. While we have a compensation committee and a nomination committee, as a controlled company neither of these | |
| | | | | committees is composed entirely of independent directors. See “Management—Controlled Company.” | |
| | | | | As long as the Founders beneficially own a majority of the voting power of our common stock, they will generally be able to control the outcome of matters submitted to our stockholders for approval, including the election of directors, without the approval of our other stockholders. See “Risk Factors—Risks Related to Our Organization and Structure—Following the completion of this offering, we will be a “controlled company” as defined under the corporate governance rules of Nasdaq and, as a result, will qualify for exemptions from certain corporate governance requirements of Nasdaq.” | |
| |
Listing
|
| | We have applied to list our Class A common stock on Nasdaq under the symbol “GEMI.” | |
| |
Risk Factors
|
| | See “Risk Factors” for a discussion of factors you should carefully consider before deciding to invest in our Class A common stock. | |
|
Assumed public offering price ($)
|
| |
Class A common stock
outstanding after this offering |
| |
Class B common stock
outstanding after the offering |
| |
Total common stock
outstanding after this offering |
| |||||||||
| $17 | | | | | 42,317,135 | | | | | | 74,349,532 | | | | | | 116,666,667 | | |
| $18 | | | | | 41,864,723 | | | | | | 74,801,944 | | | | | | 116,666,667 | | |
| $19 | | | | | 41,573,462 | | | | | | 75,093,204 | | | | | | 116,666,667 | | |
| | | |
Year Ended,
December 31 |
| |
Six Months Ended,
June 30 |
| ||||||||||||||||||
|
($ in thousands)
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | |||||
|
Net revenue(1)
|
| | | $ | 96,313 | | | | | $ | 140,864 | | | | | $ | 73,524 | | | | | $ | 67,914 | | |
|
Other revenue
|
| | | | 1,824 | | | | | | 1,301 | | | | | | 799 | | | | | | 697 | | |
|
Total revenue
|
| | | | 98,137 | | | | | | 142,165 | | | | | | 74,323 | | | | | | 68,611 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | |||||
|
Salaries and compensation
|
| | | | 140,757 | | | | | | 130,487 | | | | | | 67,482 | | | | | | 71,101 | | |
|
Technology(2)
|
| | | | 55,036 | | | | | | 63,663 | | | | | | 31,881 | | | | | | 34,473 | | |
|
General and administrative(3)
|
| | | | 56,727 | | | | | | 39,135 | | | | | | 19,958 | | | | | | 26,819 | | |
|
Legal expense
|
| | | | 98,761 | | | | | | 12,166 | | | | | | 11,002 | | | | | | 6,428 | | |
|
Transaction losses
|
| | | | 27,613 | | | | | | 19,915 | | | | | | 11,877 | | | | | | 7,683 | | |
|
Sales and marketing
|
| | | | 20,627 | | | | | | 22,565 | | | | | | 7,000 | | | | | | 25,158 | | |
|
Transaction processing
|
| | | | 10,211 | | | | | | 20,059 | | | | | | 9,926 | | | | | | 10,411 | | |
|
Total operating expenses
|
| | | | 409,732 | | | | | | 307,990 | | | | | | 159,126 | | | | | | 182,073 | | |
|
Operating loss
|
| | | | (311,595) | | | | | | (165,825) | | | | | | (84,803) | | | | | | (113,462) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | |||||
|
Realized and unrealized gain on crypto assets and receivable, crypto assets pledged
|
| | | | 368,091 | | | | | | 462,886 | | | | | | 253,794 | | | | | | 37,855 | | |
|
Realized and unrealized loss on related party crypto loans
|
| | | | (355,354) | | | | | | (417,335) | | | | | | (221,736) | | | | | | (62,048) | | |
|
Change in fair value on related party convertible notes
|
| | | | (4,138) | | | | | | (30,663) | | | | | | (13,521) | | | | | | (17,611) | | |
|
Change in fair value on related party loans(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (94,320) | | |
|
Interest expense on related party loans
|
| | | | (17,084) | | | | | | (42,804) | | | | | | (18,427) | | | | | | (30,243) | | |
|
Interest expense on third party loans
|
| | | | (8,857) | | | | | | (12,198) | | | | | | (6,007) | | | | | | (6,493) | | |
| | | |
Year Ended,
December 31 |
| |
Six Months Ended,
June 30 |
| ||||||||||||||||||
|
($ in thousands)
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||
|
Other income (expense), net
|
| | | | 5,188 | | | | | | 55,019 | | | | | | 53,279 | | | | | | (1,090) | | |
|
Total other income (expense)
|
| | | | (12,154) | | | | | | 14,905 | | | | | | 47,382 | | | | | | (173,950) | | |
|
Net loss before income taxes
|
| | | | (323,749) | | | | | | (150,920) | | | | | | (37,421) | | | | | | (287,412) | | |
|
Income tax benefit (provision)
|
| | | | 4,074 | | | | | | (7,626) | | | | | | (3,951) | | | | | | 4,936 | | |
|
Net loss
|
| | | $ | (319,675) | | | | | $ | (158,546) | | | | | $ | (41,372) | | | | | $ | (282,476) | | |
| | |||||||||||||||||||||||||
| | | |
As of June 30, 2025
|
| |||||||||||||||
|
($ in thousands)
|
| |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As
Adjusted(2)(3) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 51,053 | | | | | $ | 205,983 | | | | | $ | 480,964 | | |
|
Total assets
|
| | | | 1,572,898 | | | | | | 1,879,046 | | | | | | 2,150,366 | | |
|
Total liabilities
|
| | | | 2,107,980 | | | | | | 1,586,618 | | | | | | 1,585,653 | | |
|
Convertible preferred units
|
| | | | 534,368 | | | | | | 0 | | | | | | 0 | | |
|
Total members’/stockholders’ equity (deficit)
|
| | | | (1,069,450) | | | | | | 292,428 | | | | | | 564,713 | | |
| | | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||
|
Monthly Transacting Users (in thousands)(1)
|
| | | | 448 | | | | | | 512 | | | | | | 497 | | | | | | 523 | | |
|
Lifetime Transacting Users (in thousands)(1)
|
| | | | 1,313 | | | | | | 1,400 | | | | | | 1,358 | | | | | | 1,499 | | |
|
Card Sign-Ups(1)
|
| | | | 5,508 | | | | | | 8,023 | | | | | | 2,818 | | | | | | 23,115 | | |
|
Trading Volume (in billions)(1)
|
| | | $ | 12.5 | | | | | $ | 38.6 | | | | | $ | 16.6 | | | | | $ | 24.8 | | |
|
Assets on Platform (in billions)(1)
|
| | | $ | 9.7 | | | | | $ | 18.2 | | | | | $ | 13.9 | | | | | $ | 18.2 | | |
|
Net Income (Loss) (in thousands)
|
| | | $ | (319,675) | | | | | $ | (158,546) | | | | | $ | (41,372) | | | | | $ | (282,476) | | |
|
Adjusted EBITDA (in thousands)(2)
|
| | | $ | (112,269) | | | | | $ | (13,236) | | | | | $ | 32,042 | | | | | $ | (113,455) | | |
| | | |
As of June 30, 2025
(unaudited) |
| | ||||||||||||||
|
(in thousands, except share amounts and par value)
|
| |
Actual
|
| |
Pro Forma
Gemini Space Station, Inc. |
| |
Pro Forma As
Adjusted Gemini Space Station, Inc.(1) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 51,053 | | | | | $ | 205,983 | | | | | $ | 480,964 | | |
| Indebtedness: | | | | | | | | | | | | | | | | | | | |
|
Convertible Notes and Convertible Term Loans
|
| | | | 788,322 | | | | | | — | | | | | | — | | |
|
Related Party Loans
|
| | | | 618,461 | | | | | | 769,679 | | | | | | 769,679 | | |
|
Third party loans
|
| | | | 117,576 | | | | | | 192,576 | | | | | | 192,576 | | |
|
Securitized debt – warehouse facility
|
| | | | — | | | | | | 41,990 | | | | | | 41,990 | | |
|
Total indebtedness
|
| | | | 1,524,359 | | | | | | 1,004,245 | | | | | | 1,004,245 | | |
| Members’/Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
|
Common Units: 70,281 Common Units authorized,
and 68,383 Common Units issued and outstanding, actual; no Common Units authorized, issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
|
Convertible preferred units: 30,955 Series A Units
authorized, issued and outstanding, actual; 8,910 Series B Units authorized and 8,887 Series B Units issued and outstanding, actual; no convertible preferred units authorized, issued and outstanding, pro forma and pro forma as adjusted |
| | | | 534,368 | | | | | | — | | | | | | — | | |
|
Class A common stock, par value $0.001 per share; no
shares authorized, issued and outstanding, actual; 1,000,000,000 shares authorized, 25,198,056 shares issued and outstanding, pro forma; 1,000,000,000 shares authorized, 41,864,723 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | 25 | | | | | | 42 | | |
| | | |
As of June 30, 2025
(unaudited) |
| | ||||||||||||||
|
(in thousands, except share amounts and par value)
|
| |
Actual
|
| |
Pro Forma
Gemini Space Station, Inc. |
| |
Pro Forma As
Adjusted Gemini Space Station, Inc.(1) |
| |||||||||
|
Class B common stock, par value $0.001 per share; no
shares authorized, issued and outstanding, actual; 100,000,000 shares authorized, and 74,801,944 shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | 75 | | | | | | 75 | | |
|
Preferred stock, par value $0.001 per share; no shares
authorized, issued and outstanding, actual; 10,000,000 shares authorized, no shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 665,299 | | | | | | 2,070,382 | | | | | | 2,342,650 | | |
|
Accumulated other comprehensive income
|
| | | | 8,167 | | | | | | 2,326 | | | | | | 2,326 | | |
|
Accumulated deficit
|
| | | | (1,742,916) | | | | | | (1,780,380) | | | | | | (1,780,380) | | |
|
Total members’/stockholders’ equity (deficit)
|
| | | | (1,069,450) | | | | | | 292,428 | | | | | | 564,713 | | |
|
Total capitalization
|
| | | $ | 989,277 | | | | | $ | 1,296,673 | | | | | $ | 1,568,958 | | |
| | |||||||||||||||||||
| |
Assumed initial public offering price per share
|
| | | | | | | | | $ | 18.00 | | |
| |
Pro forma net tangible book value per share as of June 30, 2025
|
| | | $ | 1.38 | | | | | | | | |
| |
Increase in pro forma net tangible book value per share attributable to new investors participating in this offering
|
| | | | 2.17 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share, after this offering
|
| | | | | | | | | | 3.55 | | |
| |
Dilution per share to new Class A common stock investors participating in this offering
|
| | | | | | | | | $ | 14.45 | | |
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
($)
|
| |
Percent
|
| ||||||||||||||||||
|
Existing holders of LLC Interests
|
| | | | 100,000,000 | | | | | | 85.7% | | | | | $ | 1,178,876,244 | | | | | | 79.7% | | | | | $ | 11.79 | | |
|
New investors
|
| | | | 16,666,667 | | | | | | 14.3% | | | | | | 300,000,000 | | | | | | 20.3% | | | | | $ | 18.00 | | |
|
Total
|
| | | | 116,666,667 | | | | | | 100.0% | | | | | $ | 1,478,876,244 | | | | | | 100.0% | | | | | | | | |
| | | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||
|
Monthly Transacting Users (in thousands)
|
| | | | 448 | | | | | | 512 | | | | | | 497 | | | | | | 523 | | |
|
Lifetime Transacting Users (in thousands)
|
| | | | 1,313 | | | | | | 1,400 | | | | | | 1,358 | | | | | | 1,499 | | |
|
Card Sign-Ups
|
| | | | 5,508 | | | | | | 8,023 | | | | | | 2,818 | | | | | | 23,115 | | |
|
Trading Volume (in billions)
|
| | | $ | 12.5 | | | | | $ | 38.6 | | | | | $ | 16.6 | | | | | $ | 24.8 | | |
|
Assets on Platform (in billions)
|
| | | $ | 9.7 | | | | | $ | 18.2 | | | | | $ | 13.9 | | | | | $ | 18.2 | | |
|
Net Income (loss) (in thousands)
|
| | | $ | (319,675) | | | | | $ | (158,546) | | | | | $ | (41,372) | | | | | $ | (282,476) | | |
|
Adjusted EBITDA (in thousands)(1)
|
| | | $ | (112,269) | | | | | $ | (13,236) | | | | | $ | 32,042 | | | | | $ | (113,455) | | |
| | | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||
| Trading Volume (in billions): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retail
|
| | | $ | 3.6 | | | | | $ | 7.0 | | | | | $ | 3.2 | | | | | $ | 3.3 | | |
|
Institutional
|
| | | | 8.9 | | | | | | 31.6 | | | | | | 13.4 | | | | | | 21.5 | | |
|
Total
|
| | | $ | 12.5 | | | | | $ | 38.6 | | | | | $ | 16.6 | | | | | $ | 24.8 | | |
| Trading Volume by Crypto Asset (in billions): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | $ | 6.7 | | | | | $ | 23.6 | | | | | $ | 10.2 | | | | | $ | 13.7 | | |
|
Ether
|
| | | | 2.7 | | | | | | 7.7 | | | | | | 3.5 | | | | | | 6.0 | | |
|
Other crypto assets
|
| | | | 3.1 | | | | | | 7.3 | | | | | | 2.9 | | | | | | 5.1 | | |
|
Total
|
| | | $ | 12.5 | | | | | $ | 38.6 | | | | | $ | 16.6 | | | | | $ | 24.8 | | |
| Exchange Revenue by Crypto Asset (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | $ | 26 | | | | | $ | 40 | | | | | $ | 21 | | | | | $ | 21 | | |
|
Ether
|
| | | | 12 | | | | | | 18 | | | | | | 10 | | | | | | 6 | | |
|
Other crypto assets
|
| | | | 18 | | | | | | 38 | | | | | | 20 | | | | | | 17 | | |
|
Total
|
| | | $ | 56 | | | | | $ | 96 | | | | | $ | 51 | | | | | $ | 44 | | |
| | | |
As of
December 31, |
| |
As of
June 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||
| Assets on Platform (in billions): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | $ | 5.2 | | | | | $ | 11.8 | | | | | $ | 8.2 | | | | | $ | 13.6 | | |
|
Ether
|
| | | | 2.3 | | | | | | 3.6 | | | | | | 3.7 | | | | | | 2.6 | | |
|
Other crypto assets
|
| | | | 1.8 | | | | | | 2.2 | | | | | | 1.5 | | | | | | 1.5 | | |
|
Customer custodial fiat assets
|
| | | | 0.4 | | | | | | 0.6 | | | | | | 0.5 | | | | | | 0.5 | | |
|
Total
|
| | | $ | 9.7 | | | | | $ | 18.2 | | | | | $ | 13.9 | | | | | $ | 18.2 | | |
| | | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
|
($ in thousands)
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||
|
Net income (loss)
|
| | | $ | (319,675) | | | | | $ | (158,546) | | | | | $ | (41,372) | | | | | $ | (282,476) | | |
| Adjusted to exclude the following: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Provision for (benefit from) income taxes
|
| | | | (4,074) | | | | | | 7,626 | | | | | | 3,951 | | | | | | (4,936) | | |
|
Interest expense
|
| | | | 25,941 | | | | | | 55,002 | | | | | | 24,434 | | | | | | 36,736 | | |
|
Depreciation and amortization
|
| | | | 32,221 | | | | | | 32,961 | | | | | | 16,505 | | | | | | 15,517 | | |
|
Stock-based compensation expense(1)
|
| | | | 25,848 | | | | | | 5,596 | | | | | | 3,145 | | | | | | 3,208 | | |
|
Impairment
|
| | | | 21,403 | | | | | | 376 | | | | | | 0 | | | | | | 0 | | |
| | | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
|
($ in thousands)
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||
|
Non-recurring legal contingencies, settlements, and related costs
|
| | | | 98,761 | | | | | | 12,166 | | | | | | 11,002 | | | | | | 6,428 | | |
|
Change in fair value on related party convertible
notes |
| | | | 4,138 | | | | | | 30,663 | | | | | | 13,521 | | | | | | 17,611 | | |
|
Change in fair value on related party loans(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 94,320 | | |
|
Unrealized foreign exchange loss (gain)
|
| | | | 3,168 | | | | | | 920 | | | | | | 856 | | | | | | 137 | | |
|
Adjusted EBITDA
|
| | | $ | (112,269) | | | | | $ | (13,236) | | | | | $ | 32,042 | | | | | $ | (113,455) | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||||||||||||||||||||||||||
|
($ in thousands)
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net revenue(1)
|
| | | $ | 96,313 | | | | | | 98% | | | | | $ | 140,864 | | | | | | 99% | | | | | $ | 73,524 | | | | | | 99% | | | | | $ | 67,914 | | | | | | 99% | | |
|
Other revenue
|
| | | | 1,824 | | | | | | 2% | | | | | | 1,301 | | | | | | 1% | | | | | | 799 | | | | | | 1% | | | | | | 697 | | | | | | 1% | | |
|
Total revenue
|
| | | | 98,137 | | | | | | 100% | | | | | | 142,165 | | | | | | 100% | | | | | | 74,323 | | | | | | 100% | | | | | | 68,611 | | | | | | 100% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and compensation
|
| | | | 140,757 | | | | | | 143% | | | | | | 130,487 | | | | | | 92% | | | | | | 67,482 | | | | | | 91% | | | | | | 71,101 | | | | | | 104% | | |
|
Technology(2)
|
| | | | 55,036 | | | | | | 56% | | | | | | 63,663 | | | | | | 45% | | | | | | 31,881 | | | | | | 43% | | | | | | 34,473 | | | | | | 50% | | |
|
General and administrative(3)
|
| | | | 56,727 | | | | | | 58% | | | | | | 39,135 | | | | | | 28% | | | | | | 19,958 | | | | | | 27% | | | | | | 26,819 | | | | | | 39% | | |
|
Legal expense
|
| | | | 98,761 | | | | | | 101% | | | | | | 12,166 | | | | | | 9% | | | | | | 11,002 | | | | | | 15% | | | | | | 6,428 | | | | | | 9% | | |
|
Transaction losses
|
| | | | 27,613 | | | | | | 28% | | | | | | 19,915 | | | | | | 14% | | | | | | 11,877 | | | | | | 16% | | | | | | 7,683 | | | | | | 11% | | |
|
Sales and marketing
|
| | | | 20,627 | | | | | | 21% | | | | | | 22,565 | | | | | | 16% | | | | | | 7,000 | | | | | | 9% | | | | | | 25,158 | | | | | | 37% | | |
|
Transaction processing
|
| | | | 10,211 | | | | | | 10% | | | | | | 20,059 | | | | | | 14% | | | | | | 9,926 | | | | | | 13% | | | | | | 10,411 | | | | | | 15% | | |
|
Total operating expenses
|
| | | | 409,732 | | | | | | 418% | | | | | | 307,990 | | | | | | 217% | | | | | | 159,126 | | | | | | 214% | | | | | | 182,073 | | | | | | 265% | | |
|
Operating income (loss)
|
| | | | (311,595) | | | | | | (318)% | | | | | | (165,825) | | | | | | (117)% | | | | | | (84,803) | | | | | | (114)% | | | | | | (113,462) | | | | | | (165)% | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Realized and unrealized gain on crypto assets and receivable, crypto assets pledged
|
| | | | 368,091 | | | | | | 375% | | | | | | 462,886 | | | | | | 326% | | | | | | 253,794 | | | | | | 341% | | | | | | 37,855 | | | | | | 55% | | |
|
Realized and unrealized loss on related party crypto loans
|
| | | | (355,354) | | | | | | (362)% | | | | | | (417,335) | | | | | | (294)% | | | | | | (221,736) | | | | | | (298)% | | | | | | (62,048) | | | | | | (90)% | | |
|
Change in fair value on related party convertible notes
|
| | | | (4,138) | | | | | | (4)% | | | | | | (30,663) | | | | | | (22)% | | | | | | (13,521) | | | | | | (18)% | | | | | | (17,611) | | | | | | (26)% | | |
|
Change in fair value on related party convertible notes(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (94,320) | | | | | | (137)% | | |
|
Interest expense on related party loans
|
| | | | (17,084) | | | | | | (17)% | | | | | | (42,804) | | | | | | (30)% | | | | | | (18,427) | | | | | | (25)% | | | | | | (30,243) | | | | | | (44)% | | |
|
Interest expense on third party loans
|
| | | | (8,857) | | | | | | (9)% | | | | | | (12,198) | | | | | | (9)% | | | | | | (6,007) | | | | | | (8)% | | | | | | (6,493) | | | | | | (9)% | | |
|
Other income (expense), net
|
| | | | 5,188 | | | | | | 5% | | | | | | 55,019 | | | | | | 39% | | | | | | 53,279 | | | | | | 72% | | | | | | (1,090) | | | | | | (2)% | | |
|
Total other income (expense)
|
| | | | (12,154) | | | | | | (12)% | | | | | | 14,905 | | | | | | 10% | | | | | | 47,382 | | | | | | 64% | | | | | | (173,950) | | | | | | (254)% | | |
|
Net income (loss) before income taxes
|
| | | | (323,749) | | | | | | (330)% | | | | | | (150,920) | | | | | | (106)% | | | | | | (37,421) | | | | | | (50)% | | | | | | (287,412) | | | | | | (419)% | | |
|
Income tax benefit (provision)
|
| | | | 4,074 | | | | | | 4% | | | | | | (7,626) | | | | | | (5)% | | | | | | (3,951) | | | | | | (5)% | | | | | | 4,936 | | | | | | 7% | | |
|
Net income (loss)
|
| | | $ | (319,675) | | | | | | (326)% | | | | | $ | (158,546) | | | | | | (112)% | | | | | $ | (41,372) | | | | | | (56)% | | | | | $ | (282,476) | | | | | | (412)% | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
|
($ in thousands)
|
| |
2024
|
| |
2025
|
| ||||||
| Net Revenue | | | | | | | | | | | | | |
|
Transaction revenue
|
| | | | | | | | | | | | |
|
Exchange
|
| | | $ | 50,846 | | | | | $ | 43,771 | | |
|
OTC
|
| | | | 630 | | | | | | 740 | | |
|
Nifty
|
| | | | 811 | | | | | | 463 | | |
|
Total transaction revenue
|
| | | | 52,287 | | | | | | 44,974 | | |
|
Services revenue
|
| | | | | | | | | | | | |
|
Credit card revenue
|
| | | | 4,980 | | | | | | 8,630 | | |
|
Staking revenue
|
| | | | 5,097 | | | | | | 5,796 | | |
|
Custodial fee revenue
|
| | | | 3,508 | | | | | | 3,740 | | |
|
Total services revenue
|
| | | | 13,585 | | | | | | 18,166 | | |
|
Total net revenue from contracts with customers
|
| | | | 65,872 | | | | | | 63,140 | | |
| Other revenue | | | | | | | | | | | | | |
|
Other
|
| | | | 145 | | | | | | 190 | | |
|
Total other revenue
|
| | | | 145 | | | | | | 190 | | |
| Revenue not from contracts with customers(1) | | | | | | | | | | | | | |
|
Interest income
|
| | | | 7,652 | | | | | | 4,774 | | |
|
Corporate interest
|
| | | | 654 | | | | | | 507 | | |
|
Total revenue not from contracts with customers
|
| | | | 8,306 | | | | | | 5,281 | | |
|
Total revenue
|
| | | $ | 74,323 | | | | | $ | 68,611 | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
|
($ in thousands)
|
| |
2024
|
| |
2025
|
| ||||||
|
Salaries and compensation
|
| | | $ | 67,482 | | | | | $ | 71,101 | | |
|
Technology
|
| | | | 31,881 | | | | | | 34,473 | | |
|
General and administrative
|
| | | | 19,958 | | | | | | 26,819 | | |
|
Legal expense
|
| | | | 11,002 | | | | | | 6,428 | | |
|
Transaction losses
|
| | | | 11,877 | | | | | | 7,683 | | |
|
Sales and marketing
|
| | | | 7,000 | | | | | | 25,158 | | |
|
Transaction processing
|
| | | | 9,926 | | | | | | 10,411 | | |
|
Total operating expenses
|
| | | $ | 159,126 | | | | | $ | 182,073 | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
|
($ in thousands)
|
| |
2024
|
| |
2025
|
| ||||||
|
Realized and unrealized gain on crypto assets and receivable, crypto assets pledged
|
| | | $ | 253,794 | | | | | $ | 37,855 | | |
|
Realized and unrealized loss on related party crypto loans
|
| | | | (221,736) | | | | | | (62,048) | | |
|
Change in fair value on related party convertible notes
|
| | | | (13,521) | | | | | | (17,611) | | |
|
Change in fair value on related party loans
|
| | | | — | | | | | | (94,320) | | |
|
Interest expense on related party loans
|
| | | | (18,427) | | | | | | (30,243) | | |
|
Interest expense on third party loans
|
| | | | (6,007) | | | | | | (6,493) | | |
|
Other income (expense), net
|
| | | | 53,279 | | | | | | (1,090) | | |
|
Total other income (expense)
|
| | | $ | 47,382 | | | | | $ | (173,950) | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
|
($ in thousands)
|
| |
2024
|
| |
2025
|
| ||||||
|
Income tax benefit (provision)
|
| | | $ | (3,951) | | | | | $ | 4,936 | | |
| | | |
Year Ended
December 31, |
| |||||||||
|
($ in thousands)
|
| |
2023
|
| |
2024
|
| ||||||
| Net Revenue | | | | | | | | | | | | | |
|
Transaction revenue
|
| | | ||||||||||
|
Exchange
|
| | | $ | 56,364 | | | | | $ | 95,827 | | |
|
OTC
|
| | | | 1,531 | | | | | | 2,370 | | |
|
Nifty
|
| | | | 2,617 | | | | | | 879 | | |
|
Total transaction revenue
|
| | | | 60,512 | | | | | | 99,076 | | |
|
Services revenue
|
| | | ||||||||||
|
Credit card revenue
|
| | | | 5,808 | | | | | | 11,632 | | |
|
Staking revenue
|
| | | | 823 | | | | | | 11,480 | | |
|
Custodial fee revenue
|
| | | | 4,104 | | | | | | 7,004 | | |
|
Total services revenue
|
| | | | 10,735 | | | | | | 30,116 | | |
|
Total net revenue from contracts with customers
|
| | | | 71,247 | | | | | | 129,192 | | |
| Other revenue | | | | ||||||||||
|
Other
|
| | | | 323 | | | | | | 293 | | |
|
Total other revenue
|
| | | | 323 | | | | | | 293 | | |
| | | |
Year Ended
December 31, |
| |||||||||
|
($ in thousands)
|
| |
2023
|
| |
2024
|
| ||||||
| Revenue not from contracts with customers(1) | | | | | | | | | | | | | |
|
Interest income
|
| | | | 25,066 | | | | | | 11,672 | | |
|
Corporate interest
|
| | | | 1,501 | | | | | | 1,008 | | |
|
Total revenue not from contracts with customers
|
| | | | 26,567 | | | | | | 12,680 | | |
|
Total revenue
|
| | | $ | 98,137 | | | | | $ | 142,165 | | |
| | |||||||||||||
| | | |
Year Ended
December 31, |
| |||||||||
|
($ in thousands)
|
| |
2023
|
| |
2024
|
| ||||||
| Salaries and compensation | | | | $ | 140,757 | | | | | $ | 130,487 | | |
| Technology | | | | | 55,036 | | | | | | 63,663 | | |
|
General and administrative
|
| | | | 56,727 | | | | | | 39,135 | | |
|
Legal expense
|
| | | | 98,761 | | | | | | 12,166 | | |
|
Transaction losses
|
| | | | 27,613 | | | | | | 19,915 | | |
|
Sales and marketing
|
| | | | 20,627 | | | | | | 22,565 | | |
|
Transaction processing
|
| | | | 10,211 | | | | | | 20,059 | | |
|
Total operating expenses
|
| | | $ | 409,732 | | | | | $ | 307,990 | | |
| | | |
Year Ended
December 31, |
| |||||||||
| ($ in thousands) | | | | | 2023 | | | | | | 2024 | | |
|
Realized and unrealized gain on crypto assets and receivable, crypto assets pledged
|
| | | $ | 368,091 | | | | | $ | 462,886 | | |
|
Realized and unrealized loss on related party crypto loans
|
| | | | (355,354) | | | | | | (417,335) | | |
|
Change in fair value on related party convertible notes
|
| | | | (4,138) | | | | | | (30,663) | | |
|
Interest expense on related party loans
|
| | | | (17,084) | | | | | | (42,804) | | |
|
Interest expense on third party loans
|
| | | | (8,857) | | | | | | (12,198) | | |
|
Other income (expense), net
|
| | | | 5,188 | | | | | | 55,019 | | |
|
Total other income (expense)
|
| | | $ | (12,154) | | | | | $ | 14,905 | | |
| | | |
Year Ended
December 31, |
| |||||||||
|
($ in thousands)
|
| |
2023
|
| |
2024
|
| ||||||
|
Income tax benefit (provision)
|
| | | $ | 4,074 | | | | | $ | (7,626) | | |
| | | |
Three Months Ended
|
| |
Three Months Ended
|
| |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in thousands)
|
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| |
June 30,
2025 |
| ||||||||||||||||||||||||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net revenue
|
| | | $ | 25,302 | | | | | $ | 23,504 | | | | | $ | 21,219 | | | | | $ | 26,288 | | | | | $ | 39,547 | | | | | $ | 33,977 | | | | | $ | 24,356 | | | | | $ | 42,984 | | | | | $ | 35,117 | | | | | $ | 32,797 | | |
|
Other revenue
|
| | | | 482 | | | | | | 491 | | | | | | 456 | | | | | | 395 | | | | | | 443 | | | | | | 356 | | | | | | 186 | | | | | | 316 | | | | | | 205 | | | | | | 492 | | |
|
Total revenue
|
| | | | 25,784 | | | | | | 23,995 | | | | | | 21,675 | | | | | | 26,683 | | | | | | 39,990 | | | | | | 34,333 | | | | | | 24,542 | | | | | | 43,300 | | | | | | 35,322 | | | | | | 33,289 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and compensation
|
| | | | 39,127 | | | | | | 31,788 | | | | | | 30,862 | | | | | | 38,980 | | | | | | 29,474 | | | | | | 38,008 | | | | | | 34,175 | | | | | | 28,830 | | | | | | 34,272 | | | | | | 36,829 | | |
|
Technology
|
| | | | 12,193 | | | | | | 13,999 | | | | | | 15,656 | | | | | | 13,188 | | | | | | 15,808 | | | | | | 16,073 | | | | | | 15,579 | | | | | | 16,203 | | | | | | 16,674 | | | | | | 17,799 | | |
|
General and administrative
|
| | | | 7,428 | | | | | | 24,001 | | | | | | 6,885 | | | | | | 18,413 | | | | | | 7,725 | | | | | | 12,233 | | | | | | 8,716 | | | | | | 10,461 | | | | | | 11,419 | | | | | | 15,400 | | |
|
Legal expense
|
| | | | 6,264 | | | | | | 7,280 | | | | | | 6,809 | | | | | | 78,408 | | | | | | 3,085 | | | | | | 7,917 | | | | | | 5,106 | | | | | | (3,942) | | | | | | 2,580 | | | | | | 3,848 | | |
|
Transaction losses
|
| | | | 9,086 | | | | | | 8,485 | | | | | | 2,849 | | | | | | 7,193 | | | | | | 5,775 | | | | | | 6,102 | | | | | | 4,727 | | | | | | 3,311 | | | | | | 4,130 | | | | | | 3,553 | | |
|
Sales and marketing
|
| | | | 5,060 | | | | | | 6,245 | | | | | | 5,342 | | | | | | 3,980 | | | | | | 3,151 | | | | | | 3,849 | | | | | | 4,259 | | | | | | 11,306 | | | | | | 9,036 | | | | | | 16,122 | | |
|
Transaction processing
|
| | | | 2,154 | | | | | | 2,322 | | | | | | 2,232 | | | | | | 3,503 | | | | | | 5,194 | | | | | | 4,732 | | | | | | 4,262 | | | | | | 5,871 | | | | | | 5,238 | | | | | | 5,173 | | |
|
Total operating expenses
|
| | | | 81,312 | | | | | | 94,120 | | | | | | 70,635 | | | | | | 163,665 | | | | | | 70,212 | | | | | | 88,914 | | | | | | 76,824 | | | | | | 72,040 | | | | | | 83,349 | | | | | | 98,724 | | |
|
Operating loss
|
| | | | (55,528) | | | | | | (70,125) | | | | | | (48,960) | | | | | | (136,982) | | | | | | (30,222) | | | | | | (54,581) | | | | | | (52,282) | | | | | | (28,740) | | | | | | (48,027) | | | | | | (65,435) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Realized and unrealized gain
(loss) on crypto assets and receivable, crypto assets pledged |
| | | | 201,528 | | | | | | 28,324 | | | | | | (46,664) | | | | | | 184,903 | | | | | | 290,420 | | | | | | (36,626) | | | | | | (19,844) | | | | | | 228,936 | | | | | | (128,929) | | | | | | 166,784 | | |
|
Realized and unrealized gain
(loss) on related party crypto loans |
| | | | (195,368) | | | | | | (29,866) | | | | | | 45,859 | | | | | | (175,979) | | | | | | (273,083) | | | | | | 51,347 | | | | | | 4,989 | | | | | | (200,588) | | | | | | 99,001 | | | | | | (161,049) | | |
|
Change in fair value on related party convertible notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,138) | | | | | | (7,682) | | | | | | (5,839) | | | | | | (9,775) | | | | | | (7,367) | | | | | | (8,187) | | | | | | (9,424) | | |
|
Change in fair value on related party term loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (55,547) | | | | | | (38,773) | | |
|
Interest expense on related party loans
|
| | | | (3,886) | | | | | | (3,554) | | | | | | (3,968) | | | | | | (5,676) | | | | | | (8,512) | | | | | | (9,915) | | | | | | (11,235) | | | | | | (13,142) | | | | | | (13,897) | | | | | | (16,346) | | |
|
Interest expense on third party loans
|
| | | | (487) | | | | | | (2,250) | | | | | | (3,060) | | | | | | (3,060) | | | | | | (3,041) | | | | | | (2,966) | | | | | | (2,994) | | | | | | (3,197) | | | | | | (3,228) | | | | | | (3,265) | | |
|
Other income (expense),
net |
| | | | (508) | | | | | | 3,721 | | | | | | (3,117) | | | | | | 5,092 | | | | | | 20,402 | | | | | | 32,877 | | | | | | (58) | | | | | | 1,798 | | | | | | 4,538 | | | | | | (5,628) | | |
|
Total other income
(expense) |
| | | | 1,279 | | | | | | (3,625) | | | | | | (10,950) | | | | | | 1,142 | | | | | | 18,504 | | | | | | 28,878 | | | | | | (38,917) | | | | | | 6,440 | | | | | | (106,249) | | | | | | (67,701) | | |
|
Net income (loss) before income taxes
|
| | | | (54,249) | | | | | | (73,750) | | | | | | (59,910) | | | | | | (135,840) | | | | | | (11,718) | | | | | | (25,703) | | | | | | (91,199) | | | | | | (22,300) | | | | | | (154,276) | | | | | | (133,136) | | |
|
Income tax benefit
(provision) |
| | | | 1,171 | | | | | | 3,350 | | | | | | 462 | | | | | | (909) | | | | | | (1,598) | | | | | | (2,353) | | | | | | 1,019 | | | | | | (4,694) | | | | | | 5,012 | | | | | | (76) | | |
|
Net income (loss)
|
| | | $ | (53,078) | | | | | $ | (70,400) | | | | | $ | (59,448) | | | | | $ | (136,749) | | | | | $ | (13,316) | | | | | $ | (28,056) | | | | | $ | (90,180) | | | | | $ | (26,994) | | | | | $ | (149,264) | | | | | $ | (133,212) | | |
| | | |
Three Months Ended
|
| |
Three Months Ended
|
| |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in thousands):
|
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| |
June 30,
2025 |
| ||||||||||||||||||||||||||||||
| Net revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Transaction revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange
|
| | | $ | 13,649 | | | | | $ | 12,871 | | | | | $ | 11,362 | | | | | $ | 18,481 | | | | | $ | 28,993 | | | | | $ | 21,853 | | | | | $ | 14,023 | | | | | $ | 30,958 | | | | | $ | 23,538 | | | | | $ | 20,233 | | |
|
OTC
|
| | | | 506 | | | | | | 480 | | | | | | 337 | | | | | | 208 | | | | | | 242 | | | | | | 388 | | | | | | 519 | | | | | | 1,221 | | | | | | 129 | | | | | | 611 | | |
|
Nifty
|
| | | | 718 | | | | | | 644 | | | | | | 787 | | | | | | 469 | | | | | | 500 | | | | | | 311 | | | | | | 34 | | | | | | 34 | | | | | | 461 | | | | | | 2 | | |
|
Total transaction revenue
|
| | | | 14,873 | | | | | | 13,995 | | | | | | 12,486 | | | | | | 19,158 | | | | | | 29,735 | | | | | | 22,552 | | | | | | 14,576 | | | | | | 32,213 | | | | | | 24,128 | | | | | | 20,846 | | |
|
Services revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Credit card revenue
|
| | | | 426 | | | | | | 1,605 | | | | | | 1,661 | | | | | | 2,116 | | | | | | 2,390 | | | | | | 2,590 | | | | | | 2,617 | | | | | | 4,035 | | | | | | 3,748 | | | | | | 4,882 | | |
|
Staking revenue
|
| | | | 163 | | | | | | 212 | | | | | | 212 | | | | | | 236 | | | | | | 2,290 | | | | | | 2,807 | | | | | | 3,101 | | | | | | 3,282 | | | | | | 3,106 | | | | | | 2,690 | | |
|
Custodial fee revenue
|
| | | | 981 | | | | | | 1,055 | | | | | | 828 | | | | | | 1,240 | | | | | | 1,835 | | | | | | 1,673 | | | | | | 1,609 | | | | | | 1,887 | | | | | | 1,862 | | | | | | 1,878 | | |
|
Total services revenue
|
| | | | 1,570 | | | | | | 2,872 | | | | | | 2,701 | | | | | | 3,592 | | | | | | 6,515 | | | | | | 7,070 | | | | | | 7,327 | | | | | | 9,204 | | | | | | 8,716 | | | | | | 9,450 | | |
|
Total net revenue from contracts with customers
|
| | | | 16,443 | | | | | | 16,867 | | | | | | 15,187 | | | | | | 22,750 | | | | | | 36,250 | | | | | | 29,622 | | | | | | 21,903 | | | | | | 41,417 | | | | | | 32,844 | | | | | | 30,296 | | |
| Other revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income
|
| | | | 87 | | | | | | 106 | | | | | | 82 | | | | | | 48 | | | | | | 73 | | | | | | 72 | | | | | | 90 | | | | | | 58 | | | | | | 85 | | | | | | 105 | | |
|
Total other revenue
|
| | | | 87 | | | | | | 106 | | | | | | 82 | | | | | | 48 | | | | | | 73 | | | | | | 72 | | | | | | 90 | | | | | | 58 | | | | | | 85 | | | | | | 105 | | |
|
Revenue not from contracts with customers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 8,859 | | | | | | 6,637 | | | | | | 6,032 | | | | | | 3,538 | | | | | | 3,297 | | | | | | 4,355 | | | | | | 2,453 | | | | | | 1,567 | | | | | | 2,273 | | | | | | 2,501 | | |
|
Corporate interest
|
| | | | 395 | | | | | | 385 | | | | | | 374 | | | | | | 347 | | | | | | 370 | | | | | | 284 | | | | | | 96 | | | | | | 258 | | | | | | 120 | | | | | | 387 | | |
|
Total revenue not from contracts with customers
|
| | | | 9,254 | | | | | | 7,022 | | | | | | 6,406 | | | | | | 3,885 | | | | | | 3,667 | | | | | | 4,639 | | | | | | 2,549 | | | | | | 1,825 | | | | | | 2,393 | | | | | | 2,888 | | |
|
Total revenue
|
| | | $ | 25,784 | | | | | $ | 23,995 | | | | | $ | 21,675 | | | | | $ | 26,683 | | | | | $ | 39,990 | | | | | $ | 34,333 | | | | | $ | 24,542 | | | | | $ | 43,300 | | | | | $ | 35,322 | | | | | $ | 33,289 | | |
| | | |
Three Months Ended
|
| |
Three Months Ended
|
| |
Three Months Ended
|
| |
One-Month Period
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in thousands):
|
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| |
June 30,
2025 |
| |
July
2024 |
| |
July
2025 |
| ||||||||||||||||||||||||||||||||||||
|
Monthly Transacting Users (in thousands)
|
| | | | 444 | | | | | | 442 | | | | | | 438 | | | | | | 448 | | | | | | 478 | | | | | | 497 | | | | | | 478 | | | | | | 512 | | | | | | 502 | | | | | | 523 | | | | | | 482 | | | | | | 549 | | |
|
Lifetime Transacting Users (in thousands)
|
| | | | 1,255 | | | | | | 1,273 | | | | | | 1,291 | | | | | | 1,313 | | | | | | 1,337 | | | | | | 1,358 | | | | | | 1,372 | | | | | | 1,400 | | | | | | 1,441 | | | | | | 1,499 | | | | | | 1,362 | | | | | | 1,531 | | |
|
Card Sign Ups (in thousands)
|
| | | | 2.2 | | | | | | 1.3 | | | | | | 1.2 | | | | | | 0.9 | | | | | | 1.6 | | | | | | 1.2 | | | | | | 1.1 | | | | | | 4.1 | | | | | | 6.0 | | | | | | 17.1 | | | | | | 0.3 | | | | | | 14.8 | | |
| Trading Volume (in billions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retail
|
| | | $ | 1.1 | | | | | $ | 0.8 | | | | | $ | 0.6 | | | | | $ | 1.1 | | | | | $ | 1.7 | | | | | $ | 1.5 | | | | | $ | 1.2 | | | | | $ | 2.6 | | | | | $ | 1.8 | | | | | $ | 1.5 | | | | | $ | 0.4 | | | | | $ | 0.7 | | |
|
Institutional
|
| | | | 2.0 | | | | | | 2.0 | | | | | | 1.5 | | | | | | 3.4 | | | | | | 7.6 | | | | | | 5.8 | | | | | | 5.5 | | | | | | 12.7 | | | | | | 11.7 | | | | | | 9.8 | | | | | | 2.1 | | | | | | 5.8 | | |
|
Total
|
| | | $ | 3.1 | | | | | $ | 2.8 | | | | | $ | 2.1 | | | | | $ | 4.5 | | | | | $ | 9.3 | | | | | $ | 7.3 | | | | | $ | 6.7 | | | | | $ | 15.3 | | | | | $ | 13.5 | | | | | $ | 11.3 | | | | | $ | 2.5 | | | | | $ | 6.5 | | |
|
Trading Volume by Crypto Asset (in billions)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | $ | 1.4 | | | | | $ | 1.5 | | | | | $ | 1.2 | | | | | $ | 2.6 | | | | | $ | 5.7 | | | | | $ | 4.5 | | | | | $ | 4.2 | | | | | $ | 9.2 | | | | | $ | 8.0 | | | | | $ | 5.7 | | | | | $ | 1.5 | | | | | $ | 2.6 | | |
|
Ether
|
| | | | 0.8 | | | | | | 0.6 | | | | | | 0.4 | | | | | | 0.9 | | | | | | 2.0 | | | | | | 1.5 | | | | | | 1.3 | | | | | | 2.9 | | | | | | 2.9 | | | | | | 3.1 | | | | | | 0.6 | | | | | | 2.2 | | |
|
Other
|
| | | | 0.9 | | | | | | 0.7 | | | | | | 0.5 | | | | | | 1.0 | | | | | | 1.6 | | | | | | 1.3 | | | | | | 1.2 | | | | | | 3.2 | | | | | | 2.6 | | | | | | 2.5 | | | | | | 0.4 | | | | | | 1.7 | | |
|
Total
|
| | | $ | 3.1 | | | | | $ | 2.8 | | | | | $ | 2.1 | | | | | $ | 4.5 | | | | | $ | 9.3 | | | | | $ | 7.3 | | | | | $ | 6.7 | | | | | $ | 15.3 | | | | | $ | 13.5 | | | | | $ | 11.3 | | | | | $ | 2.5 | | | | | $ | 6.5 | | |
| | | |
Three Months Ended
|
| |
Three Months Ended
|
| |
Three Months
Ended |
| |
One-Month
Period |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in thousands):
|
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| |
June 30,
2025 |
| |
July
2024 |
| |
July
2025 |
| ||||||||||||||||||||||||||||||||||||
|
Exchange Revenue by Crypto Asset (in
millions) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | $ | 7 | | | | | $ | 6 | | | | | $ | 5 | | | | | $ | 8 | | | | | $ | 12 | | | | | $ | 9 | | | | | $ | 6 | | | | | $ | 13 | | | | | $ | 10 | | | | | $ | 11 | | | | | $ | 2 | | | | | $ | 4(1) | | |
|
Ether
|
| | | | 3 | | | | | | 3 | | | | | | 2 | | | | | | 4 | | | | | | 5 | | | | | | 5 | | | | | | 3 | | | | | | 5 | | | | | | 3 | | | | | | 3 | | | | | | 1 | | | | | | 2(1) | | |
|
Other
|
| | | | 4 | | | | | | 4 | | | | | | 4 | | | | | | 6 | | | | | | 12 | | | | | | 8 | | | | | | 5 | | | | | | 13 | | | | | | 11 | | | | | | 6 | | | | | | 2 | | | | | | 3(1) | | |
|
Total
|
| | | $ | 14 | | | | | $ | 13 | | | | | $ | 11 | | | | | $ | 18 | | | | | $ | 29 | | | | | $ | 22 | | | | | $ | 14 | | | | | $ | 31 | | | | | $ | 24 | | | | | $ | 20 | | | | | $ | 5 | | | | | $ | 9(1) | | |
| Assets on Platform (in billions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | $ | 3.6 | | | | | $ | 4.1 | | | | | $ | 2.8 | | | | | $ | 5.2 | | | | | $ | 10.0 | | | | | $ | 8.2 | | | | | $ | 8.5 | | | | | $ | 11.8 | | | | | $ | 10.6 | | | | | $ | 13.6 | | | | | $ | 8.9 | | | | | $ | 15.3 | | |
|
Ether
|
| | | | 2.1 | | | | | | 2.2 | | | | | | 1.6 | | | | | | 2.3 | | | | | | 4.1 | | | | | | 3.7 | | | | | | 2.8 | | | | | | 3.6 | | | | | | 1.8 | | | | | | 2.6 | | | | | | 3.6 | | | | | | 4.1 | | |
|
Other crypto
|
| | | | 0.7 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 1.8 | | | | | | 2.6 | | | | | | 1.5 | | | | | | 1.5 | | | | | | 2.2 | | | | | | 1.3 | | | | | | 1.5 | | | | | | 1.5 | | | | | | 1.8 | | |
|
Customer custodial fiat assets
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 0.6 | | | | | | 0.4 | | | | | | 0.6 | | | | | | 0.5 | | | | | | 0.4 | | | | | | 0.6 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.6 | | |
|
Total
|
| | | $ | 7.2 | | | | | $ | 7.7 | | | | | $ | 5.5 | | | | | $ | 9.7 | | | | | $ | 17.3 | | | | | $ | 13.9 | | | | | $ | 13.2 | | | | | $ | 18.2 | | | | | $ | 14.2 | | | | | $ | 18.2 | | | | | $ | 14.5 | | | | | $ | 21.8 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Three Months Ended
|
| |
Three Months Ended
|
| |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in thousands):
|
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| |
June 30,
2025 |
| ||||||||||||||||||||||||||||||
|
Net income (loss)
|
| | | $ | (53,078) | | | | | $ | (70,400) | | | | | $ | (59,448) | | | | | $ | (136,749) | | | | | $ | (13,316) | | | | | $ | (28,056) | | | | | $ | (90,180) | | | | | $ | (26,994) | | | | | $ | (149,264) | | | | | $ | (133,212) | | |
|
Adjusted to exclude the following:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Provision for (benefit from) income taxes
|
| | | | (1,171) | | | | | | (3,350) | | | | | | (462) | | | | | | 909 | | | | | | 1,598 | | | | | | 2,353 | | | | | | (1,019) | | | | | | 4,694 | | | | | | (5,012) | | | | | | 76 | | |
|
Depreciation and amortization
|
| | | | 6,560 | | | | | | 9,504 | | | | | | 8,324 | | | | | | 7,833 | | | | | | 8,372 | | | | | | 8,133 | | | | | | 8,151 | | | | | | 8,305 | | | | | | 7,855 | | | | | | 7,662 | | |
|
Interest expense
|
| | | | 4,373 | | | | | | 5,804 | | | | | | 7,028 | | | | | | 8,736 | | | | | | 11,553 | | | | | | 12,881 | | | | | | 14,229 | | | | | | 16,339 | | | | | | 17,125 | | | | | | 19,611 | | |
|
Stock-based compensation
|
| | | | 5,510 | | | | | | 4,607 | | | | | | 4,039 | | | | | | 11,692 | | | | | | 1,407 | | | | | | 1,738 | | | | | | 1,338 | | | | | | 1,113 | | | | | | 1,455 | | | | | | 1,753 | | |
|
Impairment
|
| | | | 0 | | | | | | 13,929 | | | | | | 7,474 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 376 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Non-recurring legal
contingencies, settlements, and related costs |
| | | | 6,264 | | | | | | 7,280 | | | | | | 6,809 | | | | | | 78,408 | | | | | | 3,085 | | | | | | 7,917 | | | | | | 5,106 | | | | | | (3,942) | | | | | | 2,580 | | | | | | 3,848 | | |
|
Change in fair value on
related party convertible notes |
| | | | — | | | | | | — | | | | | | — | | | | | | 4,138 | | | | | | 7,682 | | | | | | 5,839 | | | | | | 9,775 | | | | | | 7,367 | | | | | | 8,187 | | | | | | 9,424 | | |
|
Change in fair value on
related party term loans |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,547 | | | | | | 38,773 | | |
|
Unrealized foreign exchange loss (gain)
|
| | | | 885 | | | | | | (549) | | | | | | (30) | | | | | | 2,862 | | | | | | 815 | | | | | | 41 | | | | | | 1,522 | | | | | | (1,458) | | | | | | (53) | | | | | | 190 | | |
|
Adjusted EBITDA
|
| | | $ | (30,657) | | | | | $ | (33,175) | | | | | $ | (26,266) | | | | | $ | (22,171) | | | | | $ | 21,196 | | | | | $ | 10,846 | | | | | $ | (50,702) | | | | | $ | 5,424 | | | | | $ | (61,580) | | | | | $ | (51,875) | | |
| | | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
|
($ in thousands)
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| ||||||||||||
|
Net cash used in operating activities
|
| | | $ | (207,294) | | | | | $ | (108,960) | | | | | $ | (95,374) | | | | | $ | (18,528) | | |
|
Net cash provided by investing activities
|
| | | | 33,218 | | | | | | 83,609 | | | | | | 78,590 | | | | | | 45,623 | | |
|
Net cash provided by (used in) financing activities
|
| | | | (521,436) | | | | | | 225,379 | | | | | | 156,710 | | | | | | (76,062) | | |
|
Net increase (decrease) in cash, cash equivalents, restricted cash and cash equivalents
|
| | | $ | (695,512) | | | | | $ | 200,028 | | | | | $ | 139,926 | | | | | $ | (48,967) | | |
|
($ in thousands)
Year ended December 31, |
| |
Leases
|
| |
Indebtedness(1)(2)
|
| |
Total
|
| |||||||||
|
2025
|
| | | $ | 6,090 | | | | | $ | 38,994 | | | | | $ | 45,084 | | |
|
2026
|
| | | | 6,243 | | | | | | — | | | | | | 6,243 | | |
|
2027
|
| | | | 6,098 | | | | | | — | | | | | | 6,098 | | |
|
2028
|
| | | | 5,581 | | | | | | — | | | | | | 5,581 | | |
|
2029
|
| | | | 2,560 | | | | | | — | | | | | | 2,560 | | |
|
Thereafter
|
| | | | 2,231 | | | | | | — | | | | | | 2,231 | | |
|
Total
|
| | | $ | 28,803 | | | | | $ | 38,994 | | | | | $ | 67,797 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers | | | | | | | |
| Tyler Winklevoss | | |
44
|
| | Co-Founder, Chief Executive Officer and Director | |
| Cameron Winklevoss | | |
44
|
| | Co-Founder, President and Director | |
| Dan Chen | | |
50
|
| | Chief Financial Officer | |
| Marshall Beard | | |
39
|
| | Chief Operating Officer and Director | |
| Tyler Meade | | |
58
|
| | Chief Legal Officer | |
| Non-Employee Directors | | | | | | | |
| Sachin Jaitly | | |
44
|
| | Director | |
| Jonathan Durham | | |
43
|
| | Director | |
| James “Jim” Esposito | | |
50
|
| | Director | |
| Maria Filipakis | | |
58
|
| | Director | |
|
Name & Principal Position
|
| |
Year
|
| |
Salary ($)(1)
|
| |
Bonus ($)(2)
|
| |
Option
Awards ($)(3) |
| |
Non-Equity
Incentive Plan Compensation ($)(4) |
| |
All Other
Compensation ($)(5) |
| |
Total ($)
|
| ||||||||||||||||||
|
Tyler Winklevoss
Chief Executive Officer |
| | | | 2024 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,931,924 | | | | | |
|
Cameron Winklevoss
President |
| | | | 2024 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,931,924 | | | | | |
|
Dan Chen
Chief Financial Officer |
| | | | 2024(5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Marshall Beard
Chief Operating Officer |
| | | | 2024 | | | | | | 803,661 | | | | | | 250,000 | | | | | | — | | | | | | 150,000 | | | | | | 13,800 | | | | | |
|
Tyler Meade
Chief Legal Officer |
| | | | 2024 | | | | | | 968,511 | | | | | | — | | | | | $ | 316,000 | | | | | | — | | | | | | — | | | | | |
| | | |
Option Awards
|
| ||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of Shares
Underlying Unexercised Options (#) Exercisable |
| |
Number of Shares
Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
|
|
Tyler Winklevoss
|
| | | | | | | | | | | | | | | |
|
Cameron Winklevoss
|
| | | | | | | | | | | | | | | |
|
Dan Chen(1)
|
| | | | | | | | | | | | | | | |
|
Marshall Beard
|
| | | | | | | | | | | | | | | |
|
Tyler Meade
|
| | | | | | | | | | | | | | | |
| | Annual Retainer for Board Service | | | | | | | |
| |
Annual service on the board of directors
|
| | | $ | 75,000 | | |
| |
Additional retainer for annual service as a lead independent director of the board of directors
|
| | | $ | 50,000 | | |
| | Additional Annual Retainer for Committee Chairpersons | | | | | | | |
| |
Annual service as audit and risk committee chairperson
|
| | | $ | 25,000 | | |
| |
Annual service as compensation committee chairperson
|
| | | $ | 20,000 | | |
| |
Annual service as nominating and governance committee chairperson
|
| | | $ | 15,000 | | |
|
Name of Beneficial Owner
|
| |
Shares Beneficially
Owned Prior to this Offering |
| |
%
Total Voting Power before this Offering(2) |
| |
Number of
Shares Being Offered |
| |
Shares Beneficially
Owned After this Offering Assuming No Exercise of Underwriters’ Option |
| |
%
Total Voting Power after this Offering Assuming No Exercise of Underwriters’ Option(2) |
| |
Shares Beneficially
Owned After this Offering Assuming Full Exercise of Underwriters’ Option |
| |
%
Total Voting Power After this Offering Assuming Full Exercise of Underwriters’ Option(2) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
Class A(1)
|
| |
Class B(1)
|
| |
Class A(1)
|
| |
Class B(1)
|
| |
Class A(1)
|
| |
Class B(1)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
No
Exercise of Underwriters’ Option |
| |
Full
Exercise of Underwriters’ Option |
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| >5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Winklevoss Capital, Fund, LLC(3)
|
| | | | — | | | | | | — | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 96.7% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 94.7% | | | | | | — | | | | | | — | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 94.4% | | |
|
Morgan Creek Gemini SPV, Inc.(4)
|
| | | | 4,122,221 | | | | | | 16.4% | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | 4,122,221 | | | | | | 9.8% | | | | | | — | | | | | | — | | | | | | * | | | | | | 4,122,221 | | | | | | 9.3% | | | | | | — | | | | | | — | | | | | | * | | |
|
Named Executive Officers, and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tyler Winklevoss(5)
|
| | | | — | | | | | | — | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 96.7% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 94.7% | | | | | | — | | | | | | — | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 94.4% | | |
|
Cameron Winklevoss(5)
|
| | | | — | | | | | | — | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 96.7% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 94.7% | | | | | | — | | | | | | — | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 94.4% | | |
|
Dan Chen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Marshall Beard(6)
|
| | | | 522,914 | | | | | | 2.0% | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 53,977 | | | | | | 522,914 | | | | | | 1.2% | | | | | | — | | | | | | — | | | | | | * | | | | | | 468,937 | | | | | | 1.1% | | | | | | — | | | | | | — | | | | | | * | | |
|
Tyler Meade(7)
|
| | | | 302,612 | | | | | | 1.2% | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 49,657 | | | | | | 302,612 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 252,955 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Sachin Jaitly(8)
|
| | | | 4,177,774 | | | | | | 16.6% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,177,774 | | | | | | 9.98% | | | | | | — | | | | | | — | | | | | | * | | | | | | 4,177,774 | | | | | | 9.98% | | | | | | — | | | | | | — | | | | | | * | | |
|
Jonathan Durham
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jim Esposito
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Maria Filipakis(9)
|
| | | | 1,978 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,978 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 1,978 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Executive Officers and Directors as a Group (9 persons)
|
| | | | 5,005,278 | | | | | | 19.3% | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 97.3% | | | | | | — | | | | | | 103,652 | | | | | | 5,005,278 | | | | | | 11.7% | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 95.2% | | | | | | 4,901,644 | | | | | | 10.9% | | | | | | 74,801,944 | | | | | | 100.0% | | | | | | 94.9% | | |
|
Underwriters
|
| |
Number of
Shares |
| |||
|
Goldman Sachs & Co. LLC
|
| | | | | | |
|
Citigroup Global Markets Inc.
|
| | | | | | |
|
Morgan Stanley & Co. LLC
|
| | | | | | |
|
Cantor Fitzgerald & Co.
|
| | | | | | |
|
Evercore Group L.L.C.
|
| | | | | | |
|
Mizuho Securities USA LLC
|
| | | | | | |
|
Truist Securities, Inc.
|
| | | | | | |
|
Cohen & Company Capital Markets, a division of Cohen & Company Securities, LLC
|
| | | | | | |
|
Keefe, Bruyette & Woods, Inc.
|
| | | | | | |
|
Needham & Company, LLC
|
| | | | | | |
|
Rosenblatt Securities Inc.
|
| | | | | | |
|
Academy Securities, Inc.
|
| | | | | | |
|
AmeriVet Securities, Inc.
|
| | | | | | |
|
Roberts & Ryan, Inc.
|
| | | | | | |
| Total | | | | | 16,666,667 | | |
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | | |
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||
|
Per Share
|
| | | | — | | | | | $ | | | |
|
Total
|
| | | | — | | | | | $ | | | |
|
Gemini Space Station, Inc.
|
| |
Page
|
| |||
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
|
Gemini Space Station, LLC
|
| |
Page
|
| |||
| | | | | F-8 | | | |
| Consolidated Financial Statements as of and for the years ended December 31, 2024 and 2024: | | | | | | | |
| | | | | F-9 | | | |
| | | | | F-10 | | | |
| | | | | F-11 | | | |
| | | | | F-13 | | | |
| | | | | F-14 | | | |
|
Unaudited Condensed Consolidated Financial Statements as of and for the six months ended June 30, 2025 and 2024:
|
| | | | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | | |
| | | | | F-67 | | | |
| | | | | F-69 | | | |
| | | | | F-70 | | | |
| | | |
June 30,
2025 |
| |
February 5,
2025 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| Stockholder’s equity | | | | | | | | | | | | | |
|
Common stock, par value $0.001 per share, 100 shares authorized, issued and outstanding
|
| | | $ | 0.10 | | | | | $ | 0.10 | | |
|
Additional paid-in capital
|
| | | | 9.90 | | | | | | 9.90 | | |
|
Deemed non-cash contribution from Gemini Space Station, LLC
|
| | | | (10.00) | | | | | | (10.00) | | |
|
Total stockholder’s equity
|
| | | $ | — | | | | | $ | — | | |
| | | | | | F-8 | | | |
| | | | | | F-9 | | | |
| | | | | | F-10 | | | |
| | | | | | F-11 – F-12 | | | |
| | | | | | F-13 | | | |
| | | | | | F-14 – F-62 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 42,847 | | | | | $ | 32,769 | | |
|
Restricted cash and cash equivalents
|
| | | | 28,383 | | | | | | 30,834 | | |
|
Customer custodial funds
|
| | | | 575,628 | | | | | | 383,227 | | |
|
Crypto assets held
|
| | | | 470,101 | | | | | | 327,866 | | |
|
Receivable, crypto assets pledged
|
| | | | 168,300 | | | | | | 159,427 | | |
|
Accounts receivable, net(1)
|
| | | | 65,368 | | | | | | 26,507 | | |
|
Prepaid expenses and other current assets
|
| | | | 37,134 | | | | | | 16,070 | | |
|
Total current assets
|
| | | | 1,387,761 | | | | | | 976,700 | | |
|
Software, property and equipment, net
|
| | | | 17,152 | | | | | | 21,397 | | |
|
Intangible assets, net
|
| | | | 162,143 | | | | | | 184,966 | | |
|
Other non-current assets
|
| | | | 26,872 | | | | | | 27,945 | | |
|
Total assets
|
| | | $ | 1,593,928 | | | | | $ | 1,211,008 | | |
| Liabilities, Convertible Units, and Members’ Deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Custodial funds due to customers
|
| | | $ | 574,080 | | | | | $ | 382,350 | | |
|
Accounts payable(2)
|
| | | | 17,568 | | | | | | 12,483 | | |
|
Accrued expenses(2)
|
| | | | 38,907 | | | | | | 188,021 | | |
|
Third party loans
|
| | | | 117,612 | | | | | | 107,531 | | |
|
Related party loans
|
| | | | 562,162 | | | | | | 464,024 | | |
|
Other current liabilities
|
| | | | 38,448 | | | | | | 8,596 | | |
|
Total current liabilities
|
| | | | 1,348,777 | | | | | | 1,163,005 | | |
| Non-current liabilities: | | | | | | | | | | | | | |
|
Lease liabilities
|
| | | | 20,153 | | | | | | 23,010 | | |
|
Related party convertible notes
|
| | | | 248,783 | | | | | | 134,928 | | |
|
Related party loans
|
| | | | 237,209 | | | | | | — | | |
|
Total non-current liabilities
|
| | | | 506,145 | | | | | | 157,938 | | |
|
Total liabilities
|
| | | | 1,854,922 | | | | | | 1,320,943 | | |
| Commitments and contingencies (Note 21) | | | | | | | | | | | | | |
|
Convertible preferred units: 30,955 Series A Units authorized, issued and outstanding with
an aggregate liquidation preference of $223,022 as of December 31, 2024 and 2023; 8,910 Series B Units authorized as of December 31, 2024 and 2023; 8,887 Series B Units issued and outstanding as of December 31, 2024 and 2023; and the Series B Units had an aggregate liquidation preference of $423,903 as of December 31, 2024 and 2023 |
| | | | 534,368 | | | | | | 534,368 | | |
| Members’ deficit: | | | | | | | | | | | | | |
|
Common Units: 54,201 Common Units authorized as of December 31, 2024 and 2023; 50,761 and 49,694 Common Units issued and outstanding as of December 31, 2024 and 2023, respectively
|
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 662,091 | | | | | | 656,495 | | |
|
Accumulated other comprehensive income
|
| | | | 2,987 | | | | | | 1,096 | | |
|
Accumulated deficit
|
| | | | (1,460,440) | | | | | | (1,301,894) | | |
|
Total members’ deficit
|
| | | | (795,362) | | | | | | (644,303) | | |
|
Total liabilities, convertible units, and members’ deficit
|
| | | $ | 1,593,928 | | | | | $ | 1,211,008 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Revenue: | | | | | | | | | | | | | |
|
Net revenue(1)
|
| | | $ | 140,864 | | | | | $ | 96,313 | | |
|
Other revenue
|
| | | | 1,301 | | | | | | 1,824 | | |
|
Total revenue
|
| | | | 142,165 | | | | | | 98,137 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Salaries and compensation
|
| | | | 130,487 | | | | | | 140,757 | | |
|
Technology(1)
|
| | | | 63,663 | | | | | | 55,036 | | |
|
General and administrative(2)
|
| | | | 39,135 | | | | | | 56,727 | | |
|
Legal expense
|
| | | | 12,166 | | | | | | 98,761 | | |
|
Transaction losses
|
| | | | 19,915 | | | | | | 27,613 | | |
|
Sales and marketing
|
| | | | 22,565 | | | | | | 20,627 | | |
|
Transaction processing
|
| | | | 20,059 | | | | | | 10,211 | | |
|
Total operating expenses
|
| | | | 307,990 | | | | | | 409,732 | | |
|
Operating loss
|
| | | | (165,825) | | | | | | (311,595) | | |
| Other income (expense): | | | | | | | | | | | | | |
|
Realized and unrealized gain on crypto assets and receivable, crypto assets pledged
|
| | | | 462,886 | | | | | | 368,091 | | |
|
Realized and unrealized loss on related party crypto loans
|
| | | | (417,335) | | | | | | (355,354) | | |
|
Change in fair value on related party convertible notes
|
| | | | (30,663) | | | | | | (4,138) | | |
|
Interest expense on related party loans
|
| | | | (42,804) | | | | | | (17,084) | | |
|
Interest expense on third party loans
|
| | | | (12,198) | | | | | | (8,857) | | |
|
Other income, net
|
| | | | 55,019 | | | | | | 5,188 | | |
|
Total other income (expense)
|
| | | | 14,905 | | | | | | (12,154) | | |
|
Net loss before income taxes
|
| | | | (150,920) | | | | | | (323,749) | | |
|
Income tax benefit (provision)
|
| | | | (7,626) | | | | | | 4,074 | | |
|
Net loss
|
| | | $ | (158,546) | | | | | $ | (319,675) | | |
| Net loss per unit attributable to common unitholders | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (9.86) | | | | | $ | (20.26) | | |
|
Diluted
|
| | | $ | (9.86) | | | | | $ | (20.26) | | |
|
Weighted average Common Units outstanding – basic and diluted:
|
| | | | 16,081 | | | | | | 15,777 | | |
|
Net loss
|
| | | | (158,546) | | | | | | (319,675) | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
|
Foreign currency translation, net of tax
|
| | | | (15) | | | | | | 600 | | |
|
Change in fair value attributable to instrument-specific credit risk
|
| | | | 1,906 | | | | | | 664 | | |
|
Total other comprehensive income
|
| | | | 1,891 | | | | | | 1,264 | | |
|
Comprehensive loss
|
| | | $ | (156,655) | | | | | $ | (318,411) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (158,546) | | | | | $ | (319,675) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 32,961 | | | | | | 32,221 | | |
|
Impairment of intangible assets
|
| | | | — | | | | | | 13,929 | | |
|
Lease and leasehold improvement impairment
|
| | | | 376 | | | | | | 7,474 | | |
|
Change in fair value on related party convertible notes
|
| | | | 30,663 | | | | | | 4,138 | | |
|
Realized and unrealized gain on crypto assets and receivable, crypto assets pledged
|
| | | | (462,886) | | | | | | (368,091) | | |
|
Realized and unrealized loss on related party crypto loans
|
| | | | 417,335 | | | | | | 355,354 | | |
|
Provision for transaction losses
|
| | | | 19,915 | | | | | | 27,613 | | |
|
Stock-based compensation
|
| | | | 5,596 | | | | | | 15,840 | | |
|
Crypto assets received as revenue
|
| | | | (15,664) | | | | | | (8,759) | | |
|
Crypto asset payments for expenses
|
| | | | 98,413 | | | | | | 9,706 | | |
|
Non-cash lease expense
|
| | | | 1,417 | | | | | | 2,321 | | |
|
Other operating activities, net
|
| | | | 2,301 | | | | | | 2,562 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Purchase of crypto assets
|
| | | | (62,390) | | | | | | (35,562) | | |
|
Disposal of crypto assets
|
| | | | 87,390 | | | | | | 25,975 | | |
|
Accounts receivable
|
| | | | (249) | | | | | | (27,637) | | |
|
Other assets
|
| | | | 42,967 | | | | | | 2,381 | | |
|
Accounts payable and accrued expenses
|
| | | | (143,765) | | | | | | 67,200 | | |
|
Payables due to related parties
|
| | | | 34,674 | | | | | | (4,853) | | |
|
Payables due to third parties
|
| | | | 11,167 | | | | | | 1,031 | | |
|
Lease liabilities
|
| | | | (2,282) | | | | | | (3,599) | | |
|
Other liabilities
|
| | | | (48,353) | | | | | | (6,863) | | |
|
Net cash used in operating activities
|
| | | | (108,960) | | | | | | (207,294) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Proceeds from disposal of crypto assets
|
| | | | 145,488 | | | | | | 56,544 | | |
|
Purchases of credit card receivables
|
| | | | (431,034) | | | | | | (87,953) | | |
|
Proceeds from repayments of credit card receivables
|
| | | | 375,484 | | | | | | 71,264 | | |
|
Capitalization of internally developed software costs
|
| | | | (4,753) | | | | | | (6,207) | | |
|
Purchase of software, property and equipment
|
| | | | (1,226) | | | | | | (729) | | |
|
Purchase of equity investments
|
| | | | (350) | | | | | | (101) | | |
|
Sale of equity investments
|
| | | | — | | | | | | 400 | | |
|
Net cash provided by investing activities
|
| | | | 83,609 | | | | | | 33,218 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Custodial funds due to customers, net of redemptions
|
| | | | 190,811 | | | | | | (698,368) | | |
|
Proceeds from related party convertible notes
|
| | | | 24,568 | | | | | | 75,432 | | |
|
Proceeds from third party loan
|
| | | | 10,000 | | | | | | 106,500 | | |
|
Proceeds from issuance of related party demand notes
|
| | | | — | | | | | | 33,640 | | |
|
Repayment of related party demand notes
|
| | | | — | | | | | | (38,640) | | |
|
Net cash provided by (used in) financing activities
|
| | | | 225,379 | | | | | | (521,436) | | |
|
Net increase (decrease) in cash, cash equivalents, restricted cash and cash
|
| | | | 200,028 | | | | | | (695,512) | | |
|
Cash, cash equivalents, restricted cash and cash equivalents, beginning of year
|
| | | | 446,830 | | | | | | 1,142,342 | | |
|
Cash, cash equivalents, restricted cash and cash equivalents, end of year
|
| | | $ | 646,858 | | | | | $ | 446,830 | | |
|
Cash, cash equivalents, restricted cash and cash equivalents consisted of the following:
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 42,847 | | | | | $ | 32,769 | | |
|
Restricted cash and cash equivalents
|
| | | | 28,383 | | | | | | 30,834 | | |
|
Customer custodial funds
|
| | | | 575,628 | | | | | | 383,227 | | |
|
Total cash, cash equivalents, restricted cash and cash equivalents
|
| | | $ | 646,858 | | | | | $ | 446,830 | | |
| Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
|
Cash paid during the period for interest
|
| | | $ | 21,678 | | | | | $ | 29,763 | | |
|
Cash paid during the period for income taxes
|
| | | | 492 | | | | | | 1,143 | | |
| Supplemental schedule of non-cash investing and financing activities | | | | | | | | | | | | | |
|
Repayments of related party loans denominated in crypto assets
|
| | | $ | 301,723 | | | | | $ | 364,225 | | |
|
Related party loans received in crypto assets
|
| | | | 200,259 | | | | | | 203,583 | | |
|
Crypto assets posted as collateral for third party loans, net
|
| | | | 109,179 | | | | | | 101,975 | | |
|
Related party convertible notes received in crypto assets
|
| | | | 45,329 | | | | | | 54,671 | | |
|
Crypto assets received as collateral
|
| | | | 15,275 | | | | | | — | | |
|
Repayment of third party loan interest denominated in crypto
|
| | | | 11,086 | | | | | | — | | |
|
Account receivable collections denominated in crypto assets
|
| | | | 8,479 | | | | | | 4,472 | | |
|
Change in fair value attributable to instrument-specific credit risk
|
| | | | 1,906 | | | | | | 664 | | |
|
NFT artist commissions and cross listings paid with crypto assets
|
| | | | — | | | | | | 5,851 | | |
| | | |
Convertible
Preferred Units |
| | |
Common Units
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||
| | | |
Units
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2022
|
| | | | 39,842 | | | | | $ | 534,368 | | | | | | | 52,462 | | | | | $ | — | | | | | $ | 640,655 | | | | | $ | (168) | | | | | $ | (1,131,579) | | | | | $ | (491,092) | | |
|
Cumulative effects of changes in accounting principles (Note 2)
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149,360 | | | | | | 149,360 | | |
|
Balance at January 1, 2023
|
| | | | 39,842 | | | | | | 534,368 | | | | | | | 52,462 | | | | | | — | | | | | | 640,655 | | | | | | (168) | | | | | | (982,219) | | | | | | (341,732) | | |
|
Issuance of Common Units due
to equity awards granted, net of forfeitures |
| | | | — | | | | | | — | | | | | | | (2,768) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 15,840 | | | | | | — | | | | | | — | | | | | | 15,840 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (319,675) | | | | | | (319,675) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,264 | | | | | | — | | | | | | 1,264 | | |
|
Balance at December 31, 2023
|
| | | | 39,842 | | | | | $ | 534,368 | | | | | | | 49,694 | | | | | $ | — | | | | | $ | 656,495 | | | | | $ | 1,096 | | | | | $ | (1,301,894) | | | | | $ | (644,303) | | |
|
Issuance of Common Units due
to equity awards granted, net of forfeitures |
| | | | — | | | | | | — | | | | | | | 1,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,596 | | | | | | — | | | | | | — | | | | | | 5,596 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (158,546) | | | | | | (158,546) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,891 | | | | | | — | | | | | | 1,891 | | |
|
Balance at December 31, 2024
|
| | | | 39,842 | | | | | $ | 534,368 | | | | | | | 50,761 | | | | | $ | — | | | | | $ | 662,091 | | | | | $ | 2,987 | | | | | $ | (1,460,440) | | | | | $ | (795,362) | | |
| |
Software, property and equipment
|
| |
Useful life
|
|
| |
Software
|
| |
Three years
|
|
| |
Leasehold improvements
|
| |
Lesser of useful life or remaining lease term
|
|
| |
Computer equipment
|
| |
Three years
|
|
| |
Furniture and fixtures
|
| |
Seven years
|
|
| |
Intangible Assets
|
| |
Useful life
|
|
| |
Patents
|
| |
Fifteen years
|
|
| |
Developed technology
|
| |
Five years
|
|
| |
Assembled workforce
|
| |
Five years
|
|
| |
Customer relationships
|
| |
Five years
|
|
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Net revenue | | | | | | | | | | | | | |
|
Transaction revenue
|
| | | | | | | | | | | | |
|
Exchange
|
| | | $ | 95,827 | | | | | $ | 56,364 | | |
|
OTC(1)
|
| | | | 2,370 | | | | | | 1,531 | | |
|
Nifty(2)
|
| | | | 879 | | | | | | 2,617 | | |
|
Total transaction revenue
|
| | | | 99,076 | | | | | | 60,512 | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Services revenue
|
| | | | | | | | | | | | |
|
Credit card revenue
|
| | | | 11,632 | | | | | | 5,808 | | |
|
Staking revenue
|
| | | | 11,480 | | | | | | 823 | | |
|
Custodial fee revenue
|
| | | | 7,004 | | | | | | 4,104 | | |
|
Total services revenue
|
| | | | 30,116 | | | | | | 10,735 | | |
|
Total net revenue from contracts with customers
|
| | | | 129,192 | | | | | | 71,247 | | |
| Other revenue | | | | | | | | | | | | | |
|
Other
|
| | | | 293 | | | | | | 323 | | |
|
Total other revenue
|
| | | | 293 | | | | | | 323 | | |
| Revenue not from contracts with customers(3) | | | | | | | | | | | | | |
|
Interest income
|
| | | | 11,672 | | | | | | 25,066 | | |
|
Corporate interest
|
| | | | 1,008 | | | | | | 1,501 | | |
|
Total revenue not from contracts with customers
|
| | | | 12,680 | | | | | | 26,567 | | |
|
Total revenue
|
| | | $ | 142,165 | | | | | $ | 98,137 | | |
| | |||||||||||||
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
U.S.
|
| | | $ | 119,862 | | | | | $ | 82,261 | | |
| International(1) | | | | | 22,303 | | | | | | 15,876 | | |
|
Total revenue(2)
|
| | | $ | 142,165 | | | | | $ | 98,137 | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Credit card receivables(1)(2)
|
| | | $ | 65,821 | | | | | $ | 20,848 | | |
|
Retail receivables
|
| | | | 4,402 | | | | | | 17,318 | | |
|
Custodial fees receivable
|
| | | | 1,608 | | | | | | 5,291 | | |
|
Staking fees receivable
|
| | | | 936 | | | | | | 207 | | |
|
Other fees receivable
|
| | | | 2,869 | | | | | | 3,116 | | |
|
Allowance for transaction losses
|
| | | | (10,268) | | | | | | (20,273) | | |
|
Total Accounts receivable, net of allowance
|
| | | $ | 65,368 | | | | | $ | 26,507 | | |
| | | |
Retail
receivables |
| |
Custody
fees receivable |
| |
Staking fees
receivable |
| |
Credit card
receivables |
| |
Other fees
receivable |
| |
Total(1)
|
| ||||||||||||||||||
|
Ending balance at December 31,
2022 |
| | | $ | 17,196 | | | | | $ | — | | | | | $ | — | | | | | $ | 48 | | | | | $ | 1,625 | | | | | $ | 18,869 | | |
|
Provision for losses
|
| | | | 13,205 | | | | | | — | | | | | | — | | | | | | 11,437 | | | | | | 2,971 | | | | | | 27,613 | | |
| Write-offs(1) | | | | | (14,413) | | | | | | — | | | | | | — | | | | | | (7,234) | | | | | | (4,562) | | | | | | (26,209) | | |
|
Ending balance at December 31,
2023 |
| | | | 15,988 | | | | | | — | | | | | | — | | | | | | 4,251 | | | | | | 34 | | | | | | 20,273 | | |
|
Provision for losses
|
| | | | 4,727 | | | | | | 84 | | | | | | 165 | | | | | | 12,820 | | | | | | 2,119 | | | | | | 19,915 | | |
| Write-offs(1) | | | | | (16,935) | | | | | | (84) | | | | | | (165) | | | | | | (10,508) | | | | | | (2,228) | | | | | | (29,920) | | |
|
Ending balance at December 31,
2024 |
| | | $ | 3,780 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,563 | | | | | $ | (75) | | | | | $ | 10,268 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
| Restricted cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 1,607 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,607 | | |
| Crypto assets held: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | | 412,115 | | | | | | — | | | | | | — | | | | | | 412,115 | | |
|
Ether
|
| | | | 17,562 | | | | | | — | | | | | | — | | | | | | 17,562 | | |
|
Other crypto assets
|
| | | | — | | | | | | 40,424 | | | | | | — | | | | | | 40,424 | | |
| Receivable, crypto assets pledged: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | | — | | | | | | 86,708 | | | | | | — | | | | | | 86,708 | | |
|
Ether
|
| | | | — | | | | | | 81,592 | | | | | | — | | | | | | 81,592 | | |
| Accounts receivable, net: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative assets(1)
|
| | | | — | | | | | | 307 | | | | | | — | | | | | | 307 | | |
| Prepaid expenses and other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Crypto asset collateral held
|
| | | | — | | | | | | 15,275 | | | | | | — | | | | | | 15,275 | | |
|
Equity securities
|
| | | | 219 | | | | | | — | | | | | | — | | | | | | 219 | | |
|
Corporate bonds
|
| | | | — | | | | | | 774 | | | | | | — | | | | | | 774 | | |
|
Crypto asset options
|
| | | | — | | | | | | 6,354 | | | | | | — | | | | | | 6,354 | | |
|
Total assets
|
| | | $ | 431,503 | | | | | $ | 231,434 | | | | | $ | — | | | | | $ | 662,937 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Related party loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative liabilities(1)
|
| | | $ | — | | | | | $ | 413,700 | | | | | $ | — | | | | | $ | 413,700 | | |
| Related party convertible notes: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible notes
|
| | | | — | | | | | | — | | | | | | 248,783 | | | | | | 248,783 | | |
| Other current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Crypto asset collateral payable
|
| | | | — | | | | | | 15,275 | | | | | | — | | | | | | 15,275 | | |
|
Crypto asset options
|
| | | | — | | | | | | 6,371 | | | | | | — | | | | | | 6,371 | | |
|
Crypto asset futures
|
| | | | — | | | | | | 1,249 | | | | | | — | | | | | | 1,249 | | |
|
Total liabilities
|
| | | $ | — | | | | | $ | 436,595 | | | | | $ | 248,783 | | | | | $ | 685,378 | | |
| | | |
December 31, 2023
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
| Customer custodial funds: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | | 10,025 | | | | | | — | | | | | | — | | | | | | 10,025 | | |
|
U.S. treasuries
|
| | | | 18,210 | | | | | | — | | | | | | — | | | | | | 18,210 | | |
| Crypto assets held: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | | 295,320 | | | | | | — | | | | | | — | | | | | | 295,320 | | |
|
Ether
|
| | | | 25,718 | | | | | | — | | | | | | — | | | | | | 25,718 | | |
|
Other crypto assets
|
| | | | — | | | | | | 6,828 | | | | | | — | | | | | | 6,828 | | |
| Receivable, crypto assets pledged: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | | — | | | | | | 74,792 | | | | | | — | | | | | | 74,792 | | |
|
Ether
|
| | | | — | | | | | | 84,635 | | | | | | — | | | | | | 84,635 | | |
| Accounts receivable, net: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative assets(1)
|
| | | | — | | | | | | 2,167 | | | | | | — | | | | | | 2,167 | | |
| Prepaid expenses and other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity securities
|
| | | | 200 | | | | | | — | | | | | | — | | | | | | 200 | | |
|
Corporate bonds
|
| | | | — | | | | | | 789 | | | | | | — | | | | | | 789 | | |
|
Total assets
|
| | | $ | 349,473 | | | | | $ | 169,211 | | | | | $ | — | | | | | $ | 518,684 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Related party loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative liabilities(1)
|
| | | $ | — | | | | | $ | 217,188 | | | | | $ | — | | | | | $ | 217,188 | | |
| Related party convertible notes: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible notes
|
| | | | — | | | | | | — | | | | | | 134,928 | | | | | | 134,928 | | |
|
Total liabilities
|
| | | $ | — | | | | | $ | 217,188 | | | | | $ | 134,928 | | | | | $ | 352,116 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Beginning balance related party convertible notes
|
| | | $ | 134,928 | | | | | $ | — | | |
|
Additions
|
| | | | 85,098 | | | | | | 131,454 | | |
|
OCI – Change in fair value attributable to instrument-specific credit
risk |
| | | | (1,906) | | | | | | (664) | | |
|
Unrealized loss attributable to change in fair value
|
| | | | 30,663 | | | | | | 4,138 | | |
|
Ending balance related party convertible notes
|
| | | $ | 248,783 | | | | | $ | 134,928 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total(1)
|
| ||||||||||||
| Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial assets for which carrying values equal or approximate fair value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 42,847 | | | | | $ | — | | | | | $ | — | | | | | $ | 42,847 | | |
|
Restricted cash and cash equivalents
|
| | | | 26,776 | | | | | | — | | | | | | — | | | | | | 26,776 | | |
|
Customer custodial funds
|
| | | | 575,628 | | | | | | — | | | | | | — | | | | | | 575,628 | | |
|
Accounts receivable, net(2)
|
| | | | 5,802 | | | | | | — | | | | | | 59,259 | | | | | | 65,061 | | |
|
Total assets
|
| | | $ | 651,053 | | | | | $ | — | | | | | $ | 59,259 | | | | | $ | 710,312 | | |
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial liabilities for which carrying values equal or approximate fair value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Custodial funds due to customer
|
| | | $ | 574,080 | | | | | $ | — | | | | | $ | — | | | | | $ | 574,080 | | |
|
Third party loans
|
| | | | — | | | | | | 117,612 | | | | | | — | | | | | | 117,612 | | |
|
Related party loans(2)
|
| | | | — | | | | | | 385,671 | | | | | | — | | | | | | 385,671 | | |
|
Total liabilities
|
| | | $ | 574,080 | | | | | $ | 503,283 | | | | | $ | — | | | | | $ | 1,077,363 | | |
| | | |
December 31, 2023
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total(1)
|
| ||||||||||||
| Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial assets for which carrying values equal or approximate fair value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 32,769 | | | | | $ | — | | | | | $ | — | | | | | $ | 32,769 | | |
|
Restricted cash and cash equivalents
|
| | | | 30,834 | | | | | | — | | | | | | — | | | | | | 30,834 | | |
|
Customer custodial funds
|
| | | | 354,992 | | | | | | — | | | | | | — | | | | | | 354,992 | | |
|
Accounts receivable, net(2)
|
| | | | 3,492 | | | | | | — | | | | | | 20,848 | | | | | | 24,340 | | |
|
Total Assets
|
| | | $ | 422,087 | | | | | $ | — | | | | | $ | 20,848 | | | | | $ | 442,935 | | |
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial liabilities for which carrying values equal or approximate fair value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Custodial funds due to customer
|
| | | $ | 382,350 | | | | | $ | — | | | | | $ | — | | | | | $ | 382,350 | | |
|
Third party loans
|
| | | | — | | | | | | 107,531 | | | | | | — | | | | | | 107,531 | | |
|
Related party loans(2)
|
| | | | — | | | | | | 246,836 | | | | | | — | | | | | | 246,836 | | |
|
Total liabilities
|
| | | $ | 382,350 | | | | | $ | 354,367 | | | | | $ | — | | | | | $ | 736,717 | | |
| | | |
December 31, 2024
|
| |||||||||||||||
| | | |
Gross Notional(1)
|
| |
Assets
|
| |
Liabilities
|
| |||||||||
|
Crypto asset options
|
| | | $ | 229,546 | | | | | $ | 6,354 | | | | | $ | (6,371) | | |
|
Crypto asset futures
|
| | | | 11,671 | | | | | | — | | | | | | (1,249) | | |
|
Total
|
| | | | | | | | | $ | 6,354 | | | | | $ | (7,620) | | |
| | | |
Year Ended
December 31, 2024 |
| |||
| Derivative assets | | | | | | | |
|
Crypto asset options
|
| | | $ | 22,094 | | |
|
Crypto asset futures
|
| | | | (26,673) | | |
|
Total
|
| | | $ | (4,579) | | |
| Derivative liabilities | | | | | | | |
|
Crypto asset options
|
| | | $ | (16,804) | | |
|
Crypto asset futures
|
| | | | 23,327 | | |
|
Total
|
| | | $ | 6,523 | | |
| | | |
December 31, 2024
|
| |||
|
Crypto assets held as collateral meeting the recognition criteria
|
| | | $ | 15,275 | | |
|
Crypto assets held as collateral not meeting the recognition criteria
|
| | | $ | 4,875 | | |
|
Crypto assets pledged as collateral not meeting the derecognition criteria
|
| | | $ | 4,616 | | |
| | | |
December 31, 2024
|
| |||||||||||||||
| | | |
Units
|
| |
Cost Basis
|
| |
Fair Value
|
| |||||||||
|
Bitcoin
|
| | | | 4,414 | | | | | $ | 117,005 | | | | | $ | 412,115 | | |
|
Ether
|
| | | | 5,301 | | | | | | 17,009 | | | | | | 17,562 | | |
|
Other crypto assets
|
| | | | nm(1) | | | | | | 8,200 | | | | | | 40,424 | | |
|
Total
|
| | | | | | | | | $ | 142,214 | | | | | $ | 470,101 | | |
| | | |
December 31, 2023
|
| |||||||||||||||
| | | |
Units
|
| |
Cost Basis
|
| |
Fair Value
|
| |||||||||
|
Bitcoin
|
| | | | 6,967 | | | | | $ | 144,462 | | | | | $ | 295,320 | | |
|
Ether
|
| | | | 11,198 | | | | | | 19,317 | | | | | | 25,718 | | |
|
Other crypto assets
|
| | | | nm(1) | | | | | | 7,503 | | | | | | 6,828 | | |
|
Total
|
| | | | | | | | | $ | 171,282 | | | | | $ | 327,866 | | |
| | | |
Bitcoin
|
| |
Ether
|
| |
Other
|
| |
Total
|
| ||||||||||||
|
Crypto assets held at December 31, 2022
|
| | | $ | 86,041 | | | | | $ | 36,799 | | | | | $ | 6,078 | | | | | $ | 128,918 | | |
|
Cumulative effect of the adoption of ASU 2023-08
|
| | | | 147,264 | | | | | | 345 | | | | | | 1,751 | | | | | | 149,360 | | |
|
Crypto assets held January 1, 2023
|
| | | $ | 233,305 | | | | | $ | 37,144 | | | | | $ | 7,829 | | | | | $ | 278,278 | | |
|
Addition of crypto assets(1)
|
| | | | 243,790 | | | | | | 186,701 | | | | | | 11,234 | | | | | | 441,725 | | |
|
Disposition of crypto assets(1)
|
| | | | (456,514) | | | | | | (228,638) | | | | | | (17,628) | | | | | | (702,780) | | |
|
Realized gain on crypto assets
|
| | | | 271,546 | | | | | | 24,918 | | | | | | 840 | | | | | | 297,304 | | |
|
Realized loss on crypto assets
|
| | | | (847) | | | | | | (851) | | | | | | (2,586) | | | | | | (4,284) | | |
|
Unrealized gain (loss) on crypto assets(2)
|
| | | | 4,040 | | | | | | 6,444 | | | | | | 7,139 | | | | | | 17,623 | | |
|
Crypto assets held at December 31, 2023
|
| | | $ | 295,320 | | | | | $ | 25,718 | | | | | $ | 6,828 | | | | | $ | 327,866 | | |
|
Addition of crypto assets(3)
|
| | | | 431,487 | | | | | | 299,660 | | | | | | 11,887 | | | | | | 743,034 | | |
|
Disposition of crypto assets(3)
|
| | | | (608,225) | | | | | | (327,979) | | | | | | (9,428) | | | | | | (945,632) | | |
|
Realized gain on crypto assets(4)
|
| | | | 149,878 | | | | | | 26,555 | | | | | | 1,095 | | | | | | 177,528 | | |
|
Realized loss on crypto assets
|
| | | | (610) | | | | | | (545) | | | | | | (609) | | | | | | (1,764) | | |
|
Unrealized gain (loss) on crypto assets(2)
|
| | | | 144,265 | | | | | | (5,847) | | | | | | 30,651 | | | | | | 169,069 | | |
|
Crypto assets held at December 31, 2024
|
| | | $ | 412,115 | | | | | $ | 17,562 | | | | | $ | 40,424 | | | | | $ | 470,101 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Prepaid expenses and other current assets | | | | | | | | | | | | | |
|
Crypto asset collateral held
|
| | | $ | 15,275 | | | | | $ | — | | |
|
Prepaid expenses
|
| | | | 7,232 | | | | | $ | 8,130 | | |
|
Derivative assets
|
| | | | 6,354 | | | | | | — | | |
|
Other
|
| | | | 8,273 | | | | | | 7,940 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 37,134 | | | | | $ | 16,070 | | |
| Other non-current assets | | | | | | | | | | | | | |
|
Lease right-of-use assets
|
| | | $ | 14,512 | | | | | $ | 15,928 | | |
|
Strategic investments
|
| | | | 10,638 | | | | | | 11,708 | | |
|
Other
|
| | | | 1,722 | | | | | | 309 | | |
|
Total other non-current assets
|
| | | $ | 26,872 | | | | | $ | 27,945 | | |
| |
Carrying amount, balance at December 31, 2022
|
| | | $ | 10,106 | | |
| |
Net reductions(1)
|
| | | | (333) | | |
| |
Upward adjustments
|
| | | | 2,872 | | |
| |
Impairments and downward adjustments
|
| | | | (937) | | |
| |
Carrying amount, balance at December 31, 2023
|
| | | | 11,708 | | |
| |
Net reductions(1)
|
| | | | (1,021) | | |
| |
Upward adjustments
|
| | | | 73 | | |
| |
Impairments and downward adjustments
|
| | | | (122) | | |
| |
Carrying amount, balance at December 31, 2024
|
| | | $ | 10,638 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Software
|
| | | $ | 43,821 | | | | | $ | 39,127 | | |
|
Leasehold improvements
|
| | | | 12,652 | | | | | | 13,997 | | |
|
Furniture and fixtures
|
| | | | 3,303 | | | | | | 3,286 | | |
|
Computers and other equipment
|
| | | | 2,584 | | | | | | 2,142 | | |
|
Total
|
| | | | 62,360 | | | | | | 58,552 | | |
|
Accumulated amortization and depreciation
|
| | | | (45,208) | | | | | | (35,081) | | |
|
Loss on impairment of leasehold improvements
|
| | | | — | | | | | | (2,074) | | |
|
Software, property and equipment, net
|
| | | $ | 17,152 | | | | | $ | 21,397 | | |
| | | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Impairment
|
| |
Intangible
Assets, Net |
| ||||||||||||
| Amortizing intangible assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Patents
|
| | | $ | 178,005 | | | | | $ | (36,590) | | | | | $ | — | | | | | $ | 141,415 | | |
|
Developed technology
|
| | | | 50,781 | | | | | | (30,779) | | | | | | — | | | | | | 20,002 | | |
|
Customer relationships
|
| | | | 1,250 | | | | | | (750) | | | | | | — | | | | | | 500 | | |
|
Assembled workforce
|
| | | | 670 | | | | | | (444) | | | | | | — | | | | | | 226 | | |
| | | | | $ | 230,706 | | | | | $ | (68,563) | | | | | $ | — | | | | | $ | 162,143 | | |
| | | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Impairment
|
| |
Intangible
Assets, Net |
| ||||||||||||
| Amortizing intangible assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Patents
|
| | | $ | 178,005 | | | | | $ | (24,723) | | | | | $ | — | | | | | $ | 153,282 | | |
|
Developed technology
|
| | | | 70,766 | | | | | | (26,704) | | | | | | (13,514) | | | | | | 30,548 | | |
|
Customer relationships
|
| | | | 1,580 | | | | | | (589) | | | | | | (233) | | | | | | 758 | | |
|
Assembled workforce
|
| | | | 984 | | | | | | (424) | | | | | | (182) | | | | | | 378 | | |
| | | | | $ | 251,335 | | | | | $ | (52,440) | | | | | $ | (13,929) | | | | | $ | 184,966 | | |
| | | |
December 31, 2024
|
| |||
|
2025
|
| | | $ | 22,363 | | |
|
2026
|
| | | | 22,124 | | |
|
2027
|
| | | | 11,867 | | |
|
2028
|
| | | | 11,867 | | |
|
2029
|
| | | | 11,867 | | |
|
Thereafter
|
| | | | 82,055 | | |
|
Total expected future amortization expense
|
| | | $ | 162,143 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Accrued expenses: | | | | | | | | | | | | | |
|
Accrued expenses
|
| | | $ | 29,711 | | | | | $ | 27,572 | | |
|
Accrued loss contingencies(1)
|
| | | | 6,083 | | | | | | 157,745 | | |
|
Accrued salaries and benefits
|
| | | | 3,113 | | | | | | 2,704 | | |
|
Total accrued expenses
|
| | | | 38,907 | | | | | | 188,021 | | |
| Other current liabilities: | | | | | | | | | | | | | |
|
Crypto asset collateral payable
|
| | | | 15,275 | | | | | | — | | |
|
Derivative liabilities
|
| | | | 7,620 | | | | | | — | | |
|
Current lease liabilities
|
| | | | 4,737 | | | | | | 4,334 | | |
|
Commissions to NFT artists payable
|
| | | | 1,896 | | | | | | 2,421 | | |
|
Other current liabilities
|
| | | | 1,513 | | | | | | 1,520 | | |
|
Deferred tax liabilities
|
| | | | 7,407 | | | | | | 321 | | |
|
Total other current liabilities
|
| | | | 38,448 | | | | | | 8,596 | | |
|
Total accrued expenses and other current liabilities
|
| | | $ | 77,355 | | | | | $ | 196,617 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Operating lease expense
|
| | | $ | 4,140 | | | | | $ | 4,598 | | |
|
Short-term lease expense
|
| | | | 285 | | | | | | 1,005 | | |
|
Total lease expense
|
| | | $ | 4,425 | | | | | $ | 5,603 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Weighted-average remaining lease term (in years)
|
| | | | 5.0 | | | | | | 6.0 | | |
|
Weighted-average discount rate
|
| | | | 6.0% | | | | | | 6.0% | | |
| |
2025
|
| | | $ | 6,090 | | |
| |
2026
|
| | | | 6,243 | | |
| |
2027
|
| | | | 6,098 | | |
| |
2028
|
| | | | 5,581 | | |
| |
2029
|
| | | | 2,560 | | |
| |
Thereafter
|
| | | | 2,231 | | |
| |
Total undiscounted lease payments
|
| | | | 28,803 | | |
| |
Less: imputed interest
|
| | | | (3,913) | | |
| |
Total lease liabilities
|
| | | $ | 24,890 | | |
|
Loan(6)
|
| |
Draw Date
|
| |
Principal
Outstanding as of 12.31.23 |
| |
Amount
Borrowed |
| |
Amount
Repaid |
| |
Realized
Gain (Loss) |
| |
Principal
Outstanding as of 12.31.24 |
| |
Unrealized
Gain (Loss) |
| |
Interest
Rate |
| |
Interest
Expense(4) |
| |
Interest
Payable(5) |
| ||||||||||||||||||||||||||||||
|
5,000 BTC(1)
|
| | | | 12/29/2022 | | | | | $ | 211,948 | | | | | $ | — | | | | | $ | 123,155 | | | | | $ | (91,991) | | | | | $ | 290,929 | | | | | $ | (110,146) | | | | | | 4.0% | | | | | $ | 9,497 | | | | | $ | 1,037 | | |
|
30,000 ETH
|
| | | | 12/29/2022 | | | | | | 20,669 | | | | | | — | | | | | | 29,790 | | | | | | (18,990) | | | | | | — | | | | | | 9,868 | | | | | | 4.0% | | | | | | 655 | | | | | | — | | |
|
2,000 BTC(2)
|
| | | | 3/1/2023 | | | | | | 84,779 | | | | | | — | | | | | | 63,889 | | | | | | (42,689) | | | | | | 102,516 | | | | | | (38,938) | | | | | | 4.0% | | | | | | 3,620 | | | | | | 376 | | |
|
35,000 ETH(3)
|
| | | | 3/1/2023 | | | | | | 80,378 | | | | | | — | | | | | | 29,247 | | | | | | (15,571) | | | | | | 88,234 | | | | | | (21,532) | | | | | | 4.0% | | | | | | 3,590 | | | | | | 334 | | |
|
1,400 BTC
|
| | | | 5/24/2023 | | | | | | 4,239 | | | | | | — | | | | | | 6,182 | | | | | | (3,553) | | | | | | — | | | | | | 1,610 | | | | | | 4.0% | | | | | | 30 | | | | | | — | | |
|
20,650 ETH
|
| | | | 5/24/2023 | | | | | | 24,802 | | | | | | — | | | | | | 32,224 | | | | | | (12,853) | | | | | | — | | | | | | 5,432 | | | | | | 4.0% | | | | | | 140 | | | | | | — | | |
|
500 BTC
|
| | | | 5/11/2023 | | | | | | 21,195 | | | | | | — | | | | | | — | | | | | | — | | | | | | 46,683 | | | | | | (25,488) | | | | | | 4.0% | | | | | | 1,317 | | | | | | 166 | | |
|
340 BTC
|
| | | | 10/31/2023 | | | | | | 14,412 | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,745 | | | | | | (17,332) | | | | | | 5.0% | | | | | | 1,119 | | | | | | 142 | | |
|
240 BTC
|
| | | | 5/1/2024 | | | | | | — | | | | | | 13,962 | | | | | | 16,286 | | | | | | (2,324) | | | | | | — | | | | | | — | | | | | | 8.0% | | | | | | 102 | | | | | | — | | |
|
6,750 ETH
|
| | | | 5/1/2024 | | | | | | — | | | | | | 19,765 | | | | | | 25,441 | | | | | | (5,676) | | | | | | — | | | | | | — | | | | | | 8.0% | | | | | | 145 | | | | | | — | | |
|
250 BTC
|
| | | | 7/5/2024 | | | | | | — | | | | | | 14,006 | | | | | | 22,007 | | | | | | (8,001) | | | | | | — | | | | | | — | | | | | | 5.0% | | | | | | 280 | | | | | | — | | |
|
4,150 ETH
|
| | | | 7/5/2024 | | | | | | — | | | | | | 12,420 | | | | | | 13,473 | | | | | | (1,054) | | | | | | — | | | | | | — | | | | | | 5.0% | | | | | | 200 | | | | | | — | | |
|
7,500 ETH
|
| | | | 8/5/2024 | | | | | | — | | | | | | 17,663 | | | | | | 30,038 | | | | | | (12,374) | | | | | | — | | | | | | — | | | | | | 5.0% | | | | | | 342 | | | | | | — | | |
|
235 BTC
|
| | | | 10/31/2024 | | | | | | — | | | | | | 16,497 | | | | | | 22,230 | | | | | | (5,733) | | | | | | — | | | | | | — | | | | | | 4.5% | | | | | | 62 | | | | | | — | | |
|
Total
|
| | | | | | | | | $ | 462,422 | | | | | $ | 94,313 | | | | | $ | 413,962 | | | | | $ | (220,809) | | | | | $ | 560,107 | | | | | $ | (196,526) | | | | | | | | | | | $ | 21,099 | | | | | $ | 2,055 | | |
|
Loan(7)
|
| |
Draw Date
|
| |
Principal
Outstanding as of 12.31.22 |
| |
Amount
Borrowed |
| |
Amount
Repaid |
| |
Realized
Gain (Loss) |
| |
Principal
Outstanding as of 12.31.23 |
| |
Unrealized
Gain (Loss) |
| |
Interest
Rate |
| |
Interest
Expense(5) |
| |
Interest
Payable(6) |
| ||||||||||||||||||||||||||||||
|
10,000 BTC(1)
|
| | | | 12/22/2020 | | | | | $ | 149,016 | | | | | $ | — | | | | | $ | 251,839 | | | | | $ | (102,823) | | | | | $ | — | | | | | $ | — | | | | | | 4.0% | | | | | $ | 1,806 | | | | | $ | — | | |
|
5,000 BTC
|
| | | | 12/29/2022 | | | | | | 82,787 | | | | | | — | | | | | | — | | | | | | — | | | | | | 211,948 | | | | | | (129,161) | | | | | | 4.0% | | | | | | 5,763 | | | | | | 721 | | |
|
30,000 ETH(2)
|
| | | | 12/29/2022 | | | | | | 35,906 | | | | | | — | | | | | | 38,880 | | | | | | (13,682) | | | | | | 20,669 | | | | | | (9,961) | | | | | | 4.0% | | | | | | 1,507 | | | | | | 69 | | |
|
2,000 BTC
|
| | | | 3/1/2023 | | | | | | — | | | | | | 47,006 | | | | | | — | | | | | | — | | | | | | 84,779 | | | | | | (37,773) | | | | | | 4.0% | | | | | | 2,025 | | | | | | 288 | | |
|
35,000 ETH
|
| | | | 3/1/2023 | | | | | | — | | | | | | 57,181 | | | | | | — | | | | | | — | | | | | | 80,378 | | | | | | (23,197) | | | | | | 4.0% | | | | | | 2,162 | | | | | | 268 | | |
|
1,400 BTC(3)
|
| | | | 5/24/2023 | | | | | | — | | | | | | 36,807 | | | | | | 51,247 | | | | | | (17,069) | | | | | | 4,239 | | | | | | (1,610) | | | | | | 4.0% | | | | | | 855 | | | | | | 28 | | |
|
20,650 ETH(4)
|
| | | | 5/24/2023 | | | | | | — | | | | | | 37,037 | | | | | | 22,259 | | | | | | (4,592) | | | | | | 24,802 | | | | | | (5,432) | | | | | | 4.0% | | | | | | 863 | | | | | | 95 | | |
|
500 BTC
|
| | | | 5/11/2023 | | | | | | — | | | | | | 13,642 | | | | | | — | | | | | | — | | | | | | 21,195 | | | | | | (7,552) | | | | | | 4.0% | | | | | | 401 | | | | | | 72 | | |
|
340 BTC
|
| | | | 10/31/2023 | | | | | | — | | | | | | 11,910 | | | | | | — | | | | | | — | | | | | | 14,412 | | | | | | (2,502) | | | | | | 4.0% | | | | | | 110 | | | | | | 61 | | |
|
Total
|
| | | | | | | | | $ | 267,709 | | | | | $ | 203,583 | | | | | $ | 364,225 | | | | | $ | (138,166) | | | | | $ | 462,422 | | | | | $ | (217,188) | | | | | | | | | | | $ | 15,492 | | | | | $ | 1,602 | | |
|
Loan(1)
|
| |
Draw Date
|
| |
Maturity
Date |
| |
Aggregate
Principal Amount |
| |
Fair value of
Principal Outstanding as of 12.31.23 |
| |
2024
Amounts Drawn |
| |
Unrealized
Loss |
| |
Change in
fair value attributable to instrument-specific credit risk |
| |
Interest
Expense |
| |
Interest
Payable(3)(4) |
| |||||||||||||||||||||||||||
|
September Note (USD)
|
| | | | 9/15/2023 | | | | | | 9/15/2025 | | | | | $ | 50,000 | | | | | $ | 51,335 | | | | | $ | — | | | | | $ | 7,101 | | | | | $ | (243) | | | | | $ | 4,000 | | | | | $ | 5,450 | | |
|
November Note (BTC)
|
| | | | 11/22/2023 | | | | | | 11/22/2025 | | | | | | 54,671 | | | | | | 56,131 | | | | | | — | | | | | | 7,647 | | | | | | (263) | | | | | | 4,374 | | | | | | 5,295 | | |
|
December Note (USD)
|
| | | | 12/27/2023 | | | | | | 12/27/2025 | | | | | | 50,000 | | | | | | 26,111 | | | | | | 24,568 | | | | | | 7,821 | | | | | | (510) | | | | | | 3,794 | | | | | | 4,163 | | |
|
March Note (BTC)(2)
|
| | | | 3/1/2024 | | | | | | 3/1/2026 | | | | | | 45,329 | | | | | | — | | | | | | 45,329 | | | | | | 8,094 | | | | | | (890) | | | | | | 3,032 | | | | | | 3,308 | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 200,000 | | | | | $ | 133,577 | | | | | $ | 69,897 | | | | | $ | 30,663 | | | | | $ | (1,906) | | | | | $ | 15,200 | | | | | $ | 18,216 | | |
|
Loan(1)
|
| |
Draw Date
|
| |
Maturity
Date |
| |
Aggregate
Principal Amount |
| |
Principal
Drawn and Outstanding |
| |
Unrealized
Loss |
| |
Change in
fair value attributable to instrument-specific credit risk |
| |
Interest
Expense |
| |
Interest
Payable(4) |
| ||||||||||||||||||||||||
|
September Note (USD)
|
| | | | 9/15/2023 | | | | | | 9/15/2025 | | | | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 2,230 | | | | | $ | (895) | | | | | $ | 898 | | | | | $ | 898 | | |
|
November Note (BTC)(2)(3)
|
| | | | 11/22/2023 | | | | | | 11/22/2025 | | | | | | 100,000 | | | | | | 54,671 | | | | | | 1,229 | | | | | | 231 | | | | | | 433 | | | | | | 433 | | |
|
December Note (USD)
|
| | | | 12/27/2023 | | | | | | 12/27/2025 | | | | | | 50,000 | | | | | | 25,432 | | | | | | 679 | | | | | | — | | | | | | 20 | | | | | | 20 | | |
|
Total
|
| | | | — | | | | | | — | | | | | $ | 200,000 | | | | | $ | 130,103 | | | | | $ | 4,138 | | | | | $ | (664) | | | | | $ | 1,351 | | | | | $ | 1,351 | | |
|
Loan(1)
|
| |
Draw Date
|
| |
Maturity
Date |
| |
Aggregate
Principal Amount |
| |
Amount
Borrowed(2) |
| |
Amount
Repaid |
| |
Principal
Outstanding as of 12.31.24 |
| |
Interest
Expense |
| |
Interest
Payable(3) |
| |||||||||||||||||||||
|
2024 Term Loan
|
| | | | 5/16/2024 | | | |
3/1/2026
|
| | | $ | 275,000 | | | | | $ | 230,704 | | | | | $ | — | | | | | $ | 230,704 | | | | | $ | 6,505 | | | | | $ | 6,505 | | |
|
Demand Note
|
| |
Draw Date
|
| |
Maturity Date
|
| |
Aggregate
Principal Amount |
| |
Interest
Expense |
| |
Interest
Rate |
| |||||||||||||||
|
Note 1
|
| | | | 12/29/2022 | | | | | | 03/31/2023 | | | | | $ | 5,000 | | | | | $ | 42 | | | | | | 4.6% | | |
|
Note 2
|
| | | | 01/27/2023 | | | | | | 03/31/2023 | | | | | | 15,000 | | | | | | 73 | | | | | | 4.5% | | |
|
Note 3
|
| | | | 07/28/2023 | | | | | | 09/30/2023 | | | | | | 5,640 | | | | | | 49 | | | | | | 5.0% | | |
|
Note 4
|
| | | | 08/17/2023 | | | | | | 09/30/2023 | | | | | | 5,000 | | | | | | 33 | | | | | | 5.5% | | |
|
Note 5
|
| | | | 08/31/2023 | | | | | | 09/30/2023 | | | | | | 6,000 | | | | | | 27 | | | | | | 5.5% | | |
|
Note 6
|
| | | | 09/06/2023 | | | | | | 10/31/2023 | | | | | | 2,000 | | | | | | 17 | | | | | | 5.5% | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 38,640 | | | | | $ | 241 | | | | | | | | |
|
Loan
|
| |
Loan Date
|
| |
Maturity
Date |
| |
Principal
Outstanding |
| |
Interest
Rate |
| |
Interest
Expense |
| |
Interest
Payable(9) |
| |
Collateral
Type(10) |
| |
Collateral
Rate (Initial Collateral Level)(11) |
| ||||||||||||||||||||||||
|
Loan 1
|
| | | | 3/2/2023 | | | | | | 3/5/2024 | | | | | $ | — | | | | | | 11.0% | | | | | $ | 577 | | | | | $ | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 2
|
| | | | 3/2/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.0% | | | | | | 499 | | | | | | — | | | | | | BTC | | | | | | 150% | | |
|
Loan 3
|
| | | | 4/27/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.5% | | | | | | 104 | | | | | | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 4
|
| | | | 4/27/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.5% | | | | | | 131 | | | | | | — | | | | | | BTC | | | | | | 150% | | |
|
Loan 5
|
| | | | 5/24/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.5% | | | | | | 409 | | | | | | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 6
|
| | | | 5/24/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.5% | | | | | | 409 | | | | | | — | | | | | | BTC | | | | | | 150% | | |
|
Loan 7(1)
|
| | | | 3/4/2024 | | | | | | 3/31/2024 | | | | | | — | | | | | | 11.5% | | | | | | 209 | | | | | | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 8(2)
|
| | | | 3/4/2024 | | | | | | Evergreen | | | | | | — | | | | | | 11.0% | | | | | | 428 | | | | | | — | | | | | | BTC | | | | | | 145% | | |
|
Loan 9(3)
|
| | | | 3/4/2024 | | | | | | Evergreen | | | | | | — | | | | | | 11.0% | | | | | | 243 | | | | | | — | | | | | | ETH | | | | | | 155% | | |
|
Loan 10(4)
|
| | | | 3/28/2024 | | | | | | 5/31/2024 | | | | | | — | | | | | | 11.5% | | | | | | 489 | | | | | | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 11(5)
|
| | | | 3/28/2024 | | | | | | Evergreen | | | | | | — | | | | | | 11.0% | | | | | | 967 | | | | | | — | | | | | | BTC | | | | | | 145% | | |
|
Loan 12(6)
|
| | | | 3/28/2024 | | | | | | Evergreen | | | | | | — | | | | | | 11.0% | | | | | | 550 | | | | | | — | | | | | | ETH | | | | | | 155% | | |
|
Loan 13(7)
|
| | | | 5/29/2024 | | | | | | Evergreen | | | | | | 51,900 | | | | | | 11.0% | | | | | | 3,410 | | | | | | 492 | | | | | | BTC | | | | | | 145% | | |
|
Loan 14(8)
|
| | | | 5/29/2024 | | | | | | Evergreen | | | | | | 54,600 | | | | | | 11.0% | | | | | | 3,570 | | | | | | 517 | | | | | | ETH | | | | | | 155% | | |
|
Loan 15
|
| | | | 11/1/2024 | | | | | | Evergreen | | | | | | 10,000 | | | | | | 12.0% | | | | | | 203 | | | | | | 103 | | | | | | BTC | | | | | | 145% | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 116,500 | | | | | | | | | | | $ | 12,198 | | | | | $ | 1,112 | | | | | | | | | | | | | | |
|
Loan
|
| |
Loan Date
|
| |
Maturity
Date |
| |
Principal
Outstanding |
| |
Interest
Rate |
| |
Interest
Expense |
| |
Interest
Payable(2) |
| |
Collateral
Type(3) |
| |
Collateral
Rate (Initial Collateral Level)(4) |
| ||||||||||||||||||||||||
|
Loan 1
|
| | | | 3/3/2023 | | | | | | 3/5/2024 | | | | | $ | 29,500 | | | | | | 11.0% | | | | | $ | 2,739 | | | | | $ | 425 | | | | | | ETH | | | | | | 160% | | |
|
Loan 2
|
| | | | 3/3/2023 | | | | | | 3/5/2024 | | | | | | 25,500 | | | | | | 11.0% | | | | | | 2,369 | | | | | | 348 | | | | | | BTC | | | | | | 150% | | |
|
Loan 3(1)
|
| | | | 4/27/2023 | | | | | | 3/5/2024 | | | | | | 5,100 | | | | | | 11.5% | | | | | | 404 | | | | | | 29 | | | | | | ETH | | | | | | 160% | | |
|
Loan 4(1)
|
| | | | 4/27/2023 | | | | | | 3/5/2024 | | | | | | 6,400 | | | | | | 11.5% | | | | | | 507 | | | | | | 37 | | | | | | BTC | | | | | | 150% | | |
|
Loan 5(1)
|
| | | | 5/24/2023 | | | | | | 3/5/2024 | | | | | | 20,000 | | | | | | 11.5% | | | | | | 1,419 | | | | | | 96 | | | | | | ETH | | | | | | 160% | | |
|
Loan 6(1)
|
| | | | 5/24/2023 | | | | | | 3/5/2024 | | | | | | 20,000 | | | | | | 11.5% | | | | | | 1,419 | | | | | | 96 | | | | | | BTC | | | | | | 150% | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 106,500 | | | | | | | | | | | $ | 8,857 | | | | | $ | 1,031 | | | | | | | | | | | | | | |
|
Series
|
| |
Units
Authorized |
| |
Units Issued and
Outstanding |
| |
Original
Price per Unit |
| |
Liquidation
Preference |
| |
Carrying
Value, Net of Issuance Cost |
| |||||||||||||||
|
Series A-1
|
| | | | 14,756 | | | | | | 14,756 | | | | | $ | 0.71 | | | | | $ | 21,078 | | | | | $ | 10,539 | | |
|
Series A-2
|
| | | | 738 | | | | | | 738 | | | | | $ | 0.19 | | | | | | 284 | | | | | | 142 | | |
|
Series A-3
|
| | | | 970 | | | | | | 970 | | | | | $ | 9.72 | | | | | | 18,860 | | | | | | 9,430 | | |
|
Series A-4
|
| | | | 5,676 | | | | | | 5,676 | | | | | $ | 7.90 | | | | | | 89,700 | | | | | | 44,850 | | |
|
Series A-5
|
| | | | 1,486 | | | | | | 1,486 | | | | | $ | 8.35 | | | | | | 24,800 | | | | | | 12,400 | | |
|
Series A-6
|
| | | | 4,091 | | | | | | 4,091 | | | | | $ | 3.12 | | | | | | 25,500 | | | | | | 12,750 | | |
|
Series A-7
|
| | | | 3,238 | | | | | | 3,238 | | | | | $ | 6.61 | | | | | | 42,800 | | | | | | 21,400 | | |
|
Series B
|
| | | | 8,910 | | | | | | 8,887 | | | | | $ | 47.70 | | | | | | 423,903 | | | | | | 422,857 | | |
| | | | | | 39,865 | | | | | | 39,842 | | | | | | | | | | | $ | 646,925 | | | | | $ | 534,368 | | |
|
Series
|
| |
Conversion
Ratio |
| |||
|
Series A-1
|
| | | | 3.77 | | |
|
Series A-2
|
| | | | 4.08 | | |
|
Series A-3
|
| | | | 3.45 | | |
|
Series A-4
|
| | | | 3.11 | | |
|
Series A-5
|
| | | | 3.06 | | |
|
Series A-6
|
| | | | 2.78 | | |
|
Series A-7
|
| | | | 2.25 | | |
|
Series B
|
| | | | 1.00 | | |
| | | |
Number of
Service-Based Incentive Units |
| |||
|
Unvested at December 31, 2023
|
| | | | 4,315 | | |
|
Grants
|
| | | | 1,957 | | |
|
Vested
|
| | | | (2,369) | | |
|
Forfeiture
|
| | | | (1,174) | | |
|
Unvested at December 31, 2024
|
| | | | 2,729 | | |
| | | |
Year Ended December 31,
|
| |||||||||
|
Assumptions
|
| |
2024
|
| |
2023
|
| ||||||
|
Expected term in years
|
| | | | 0.96 | | | | | | 1.50 | | |
|
Volatility
|
| | | | 80% | | | | | | 80% | | |
|
Risk-free rate
|
| | | | 4.0% | | | | | | 5.1% | | |
|
Dividend Yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | | |
Number of
Phantom Units |
| |||
|
Unvested at December 31, 2023
|
| | | | — | | |
|
Granted
|
| | | | 445 | | |
|
Vested
|
| | | | (30) | | |
|
Forfeited
|
| | | | (39) | | |
|
Unvested at December 31, 2024
|
| | | | 376 | | |
| | | |
Number of Service-Based
Common Units |
| |||
|
Unvested at December 31, 2023
|
| | | | 306 | | |
|
Vested
|
| | | | (306) | | |
|
Unvested at December 31, 2024
|
| | | | — | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Domestic
|
| | | $ | (146,955) | | | | | $ | (320,956) | | |
|
Foreign
|
| | | | (3,965) | | | | | | (2,793) | | |
|
Total
|
| | | $ | (150,920) | | | | | $ | (323,749) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Current | | | | | | | | | | | | | |
|
Federal
|
| | | $ | — | | | | | $ | — | | |
|
State
|
| | | | — | | | | | | — | | |
|
Foreign
|
| | | | 597 | | | | | | 646 | | |
|
Total current
|
| | | $ | 597 | | | | | $ | 646 | | |
| Deferred | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 6,609 | | | | | $ | (4,962) | | |
|
State
|
| | | | 470 | | | | | | 109 | | |
|
Foreign
|
| | | | (50) | | | | | | 133 | | |
|
Total deferred
|
| | | | 7,029 | | | | | | (4,720) | | |
|
Total (benefit from) provision for income taxes
|
| | | $ | 7,626 | | | | | $ | (4,074) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Provision for income taxes at U.S. statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
|
State taxes, net of federal benefit
|
| | | | (0.25)% | | | | | | 0.07% | | |
|
Income not subject to income taxes
|
| | | | (23.07)% | | | | | | (19.55)% | | |
|
Provision to return
|
| | | | 0.21% | | | | | | 0.29% | | |
|
Foreign rate differential
|
| | | | (0.75)% | | | | | | (0.12)% | | |
|
Valuation Allowance
|
| | | | (2.17)% | | | | | | (0.18)% | | |
|
Other
|
| | | | (0.02)% | | | | | | (0.25)% | | |
|
Effective income tax rate
|
| | | | (5.05)% | | | | | | 1.26% | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating loss carryforward
|
| | | $ | 12,051 | | | | | $ | 10,569 | | |
|
Other
|
| | | | 617 | | | | | | 968 | | |
|
Gross deferred tax assets
|
| | | | 12,668 | | | | | | 11,537 | | |
|
Less: valuation allowance
|
| | | | (8,555) | | | | | | (5,014) | | |
|
Total deferred tax assets
|
| | | $ | 4,113 | | | | | $ | 6,523 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Unrealized gains
|
| | | $ | (7,246) | | | | | $ | — | | |
|
Intangible assets
|
| | | | (4,274) | | | | | | (6,844) | | |
|
Total deferred tax liabilities
|
| | | | (11,520) | | | | | | (6,844) | | |
|
Net deferred tax liabilities
|
| | | $ | (7,407) | | | | | $ | (321) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Convertible Preferred Units
|
| | | | 39,842 | | | | | | 39,842 | | |
|
Unvested Service-Based Common Units
|
| | | | — | | | | | | 305,661 | | |
|
Total
|
| | | | 39,842 | | | | | | 345,503 | | |
|
Loan
|
| |
Loan Date
|
| |
Aggregate
Principal Amount |
| |
Interest Rate
|
| |||||||||
|
2025 Term Loan
|
| | | | 1/23/2025 | | | | | $ | 200,000 | | | | | | 4.0 – 16.0% | | |
|
5,200 ETH
|
| | | | 1/27/2025 | | | | | | 16,544 | | | | | | 4.3% | | |
|
3,000 ETH
|
| | | | 2/7/2025 | | | | | | 7,867 | | | | | | 4.3% | | |
|
5,280 ETH(1)
|
| | | | 2/28/2025 | | | | | | 11,696 | | | | | | 4.3% | | |
|
Totals
|
| | | | | | | | | $ | 236,107 | | | | | | | | |
|
Loan
|
| |
Loan Date
|
| |
Amount
Borrowed |
| |
Realized Gain
(Loss) |
| |
Amount
Repaid |
| |
Interest Rate
|
| |
Interest
Expense |
| ||||||||||||||||||
|
3,400 ETH
|
| | | | 3/10/2025 | | | | | $ | 6,338 | | | | | $ | 2,079 | | | | | $ | 8,417 | | | | | | 4.3% | | | | | $ | 51 | | |
|
86 BTC
|
| | | | 3/11/2025 | | | | | | 7,130 | | | | | | 1,740 | | | | | | 8,871 | | | | | | 4.3% | | | | | | 60 | | |
|
2,500 ETH
|
| | | | 3/28/2025 | | | | | | 4,739 | | | | | | 1,450 | | | | | | 6,189 | | | | | | 4.3% | | | | | | 27 | | |
|
10,000 ETH
|
| | | | 4/7/2025 | | | | | | 15,525 | | | | | | 9,858 | | | | | | 25,383 | | | | | | 4.0% | | | | | | 79 | | |
|
Totals
|
| | | | | | | | | $ | 33,732 | | | | | $ | 15,127 | | | | | $ | 48,860 | | | | | | | | | | | $ | 217 | | |
| | | | | | F-65 | | | |
| | | | | | F-66 | | | |
| | | | | | F-67 – F-68 | | | |
| | | | | | F-69 | | | |
| | | | | | F-70 – F-102 | | |
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 51,053 | | | | | $ | 42,847 | | |
|
Restricted cash and cash equivalents
|
| | | | 63,641 | | | | | | 28,383 | | |
|
Customer custodial funds
|
| | | | 483,197 | | | | | | 575,628 | | |
|
Crypto assets held
|
| | | | 474,472 | | | | | | 470,101 | | |
|
Receivable, crypto assets pledged
|
| | | | 174,053 | | | | | | 168,300 | | |
|
Accounts receivable, net(1)
|
| | | | 91,755 | | | | | | 65,368 | | |
|
Prepaid expenses and other current assets(2)
|
| | | | 39,618 | | | | | | 37,134 | | |
|
Total current assets
|
| | | | 1,377,789 | | | | | | 1,387,761 | | |
|
Software, property and equipment, net
|
| | | | 14,100 | | | | | | 17,152 | | |
|
Intangible assets, net
|
| | | | 150,937 | | | | | | 162,143 | | |
|
Other non-current assets
|
| | | | 30,072 | | | | | | 26,872 | | |
|
Total assets
|
| | | $ | 1,572,898 | | | | | $ | 1,593,928 | | |
| Liabilities, Convertible Units, and Members’ Deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Custodial funds due to customers
|
| | | $ | 483,055 | | | | | $ | 574,080 | | |
|
Accounts payable
|
| | | | 9,735 | | | | | | 17,568 | | |
|
Accrued expenses(3)
|
| | | | 43,575 | | | | | | 38,907 | | |
|
Third party loans
|
| | | | 117,576 | | | | | | 117,612 | | |
|
Related party loans
|
| | | | 618,461 | | | | | | 562,162 | | |
|
Other current liabilities
|
| | | | 27,249 | | | | | | 38,448 | | |
|
Total current liabilities
|
| | | | 1,299,651 | | | | | | 1,348,777 | | |
| Non-current liabilities: | | | | | | | | | | | | | |
|
Lease liabilities
|
| | | | 20,007 | | | | | | 20,153 | | |
|
Related party convertible notes
|
| | | | 273,454 | | | | | | 248,783 | | |
|
Related party loans
|
| | | | 514,868 | | | | | | 237,209 | | |
|
Total non-current liabilities
|
| | | | 808,329 | | | | | | 506,145 | | |
|
Total liabilities
|
| | | | 2,107,980 | | | | | | 1,854,922 | | |
| Commitments and contingencies (Note 21) | | | | | | | | | | | | | |
|
Convertible preferred units: 30,955 Series A Units authorized, issued and outstanding with an aggregate liquidation preference of $223,022 as of June 30, 2025 and December 31, 2024; 8,910 Series B Units authorized as of June 30, 2025 and December 31, 2024; 8,887 Series B Units issued and outstanding as of June 30, 2025 and December 31, 2024; and the Series B Units had an aggregate liquidation preference of $423,903 as of June 30, 2025 and December 31, 2024
|
| | | | 534,368 | | | | | | 534,368 | | |
| Members’ deficit: | | | | | | | | | | | | | |
|
Common Units: 70,281 and 54,201 Common Units authorized as of June 30, 2025 and
December 31, 2024, respectively; 68,383 and 50,761 Common Units issued and outstanding as of June 30, 2025 and December 31, 2024, respectively |
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 665,299 | | | | | | 662,091 | | |
|
Accumulated other comprehensive income
|
| | | | 8,167 | | | | | | 2,987 | | |
|
Accumulated deficit
|
| | | | (1,742,916) | | | | | | (1,460,440) | | |
|
Total members’ deficit
|
| | | | (1,069,450) | | | | | | (795,362) | | |
|
Total liabilities, convertible units, and members’ deficit
|
| | | $ | 1,572,898 | | | | | $ | 1,593,928 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Revenue: | | | | | | | | | | | | | |
|
Net revenue(1)
|
| | | $ | 67,914 | | | | | $ | 73,524 | | |
|
Other revenue
|
| | | | 697 | | | | | | 799 | | |
|
Total revenue
|
| | | | 68,611 | | | | | | 74,323 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Salaries and compensation
|
| | | | 71,101 | | | | | | 67,482 | | |
|
Technology(2)
|
| | | | 34,473 | | | | | | 31,881 | | |
|
General and administrative(3)
|
| | | | 26,819 | | | | | | 19,958 | | |
|
Legal expense
|
| | | | 6,428 | | | | | | 11,002 | | |
|
Transaction losses
|
| | | | 7,683 | | | | | | 11,877 | | |
|
Sales and marketing
|
| | | | 25,158 | | | | | | 7,000 | | |
|
Transaction processing
|
| | | | 10,411 | | | | | | 9,926 | | |
|
Total operating expenses
|
| | | | 182,073 | | | | | | 159,126 | | |
|
Operating loss
|
| | | | (113,462) | | | | | | (84,803) | | |
| Other income (expense): | | | | | | | | | | | | | |
|
Realized and unrealized gain on crypto assets and receivable, crypto assets pledged
|
| | | | 37,855 | | | | | | 253,794 | | |
|
Realized and unrealized loss on related party crypto loans
|
| | | | (62,048) | | | | | | (221,736) | | |
|
Change in fair value on related party convertible notes
|
| | | | (17,611) | | | | | | (13,521) | | |
|
Change in fair value on related party loans
|
| | | | (94,320) | | | | | | — | | |
|
Interest expense on related party loans
|
| | | | (30,243) | | | | | | (18,427) | | |
|
Interest expense on third party loans
|
| | | | (6,493) | | | | | | (6,007) | | |
|
Other income (expense), net
|
| | | | (1,090) | | | | | | 53,279 | | |
|
Total other income (expense)
|
| | | | (173,950) | | | | | | 47,382 | | |
|
Net loss before income taxes
|
| | | | (287,412) | | | | | | (37,421) | | |
|
Income tax benefit (provision)
|
| | | | 4,936 | | | | | | (3,951) | | |
|
Net loss
|
| | | $ | (282,476) | | | | | $ | (41,372) | | |
| Net loss per unit attributable to common unitholders | | | | | | | | | | | | | |
|
Basic
|
| | | | (17.56) | | | | | | (2.57) | | |
|
Diluted
|
| | | | (17.56) | | | | | | (2.57) | | |
|
Weighted average Common Units outstanding – basic and diluted:
|
| | | | 16,088 | | | | | | 16,074 | | |
|
Net loss
|
| | | $ | (282,476) | | | | | $ | (41,372) | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
|
Foreign currency translation, net of tax
|
| | | | 1,909 | | | | | | (2,732) | | |
|
Change in fair value attributable to instrument-specific credit risk
|
| | | | 3,271 | | | | | | 3,328 | | |
|
Total other comprehensive income
|
| | | | 5,180 | | | | | | 596 | | |
|
Comprehensive loss
|
| | | $ | (277,296) | | | | | $ | (40,776) | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (282,476) | | | | | $ | (41,372) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 15,517 | | | | | | 16,505 | | |
|
Change in fair value on related party convertible notes
|
| | | | 17,611 | | | | | | 13,521 | | |
|
Change in fair value on related party loans
|
| | | | 94,320 | | | | | | — | | |
|
Realized and unrealized gain on crypto assets and receivable, crypto assets pledged
|
| | | | (37,855) | | | | | | (253,794) | | |
|
Realized and unrealized loss on related party crypto loans
|
| | | | 62,048 | | | | | | 221,736 | | |
|
Provision for transaction losses
|
| | | | 7,683 | | | | | | 11,877 | | |
|
Stock-based compensation
|
| | | | 3,208 | | | | | | 3,145 | | |
|
Crypto assets received as revenue
|
| | | | (12,169) | | | | | | (9,454) | | |
|
Crypto asset payments for expenses
|
| | | | 12,987 | | | | | | 91,527 | | |
|
Non-cash lease expense
|
| | | | 2,436 | | | | | | 2,556 | | |
|
Other operating activities, net
|
| | | | 5,076 | | | | | | 1,867 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Purchase of crypto assets
|
| | | | (73,626) | | | | | | (31,941) | | |
|
Disposal of crypto assets
|
| | | | 150,065 | | | | | | 32,694 | | |
|
Accounts receivable
|
| | | | (2,804) | | | | | | (32,543) | | |
|
Other assets
|
| | | | 61,228 | | | | | | 32,520 | | |
|
Accounts payable and accrued expenses
|
| | | | (2,545) | | | | | | (136,829) | | |
|
Payables due to related parties
|
| | | | 29,557 | | | | | | 15,789 | | |
|
Payables due to third parties
|
| | | | 5,381 | | | | | | 4,976 | | |
|
Lease liabilities
|
| | | | 274 | | | | | | (1,913) | | |
|
Other liabilities
|
| | | | (74,444) | | | | | | (36,241) | | |
|
Net cash used in operating activities
|
| | | | (18,528) | | | | | | (95,374) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Proceeds from disposal of crypto assets
|
| | | | 76,460 | | | | | | 106,113 | | |
|
Purchases of credit card receivables
|
| | | | (298,083) | | | | | | (106,355) | | |
|
Proceeds from repayments of credit card receivables
|
| | | | 269,266 | | | | | | 80,683 | | |
|
Capitalization of internally developed software costs
|
| | | | (1,598) | | | | | | (1,425) | | |
|
Purchase of software, property and equipment
|
| | | | (422) | | | | | | (426) | | |
|
Net cash provided by investing activities
|
| | | | 45,623 | | | | | | 78,590 | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Custodial funds due to customers, net of redemptions
|
| | | | (91,162) | | | | | | 132,142 | | |
|
Proceeds from related party convertible notes
|
| | | | — | | | | | | 24,568 | | |
|
Proceeds from related party loans
|
| | | | 15,100 | | | | | | — | | |
|
Net cash provided by (used in) financing activities
|
| | | | (76,062) | | | | | | 156,710 | | |
|
Net increase (decrease) in cash, cash equivalents, restricted cash and cash
|
| | | | (48,967) | | | | | | 139,926 | | |
|
Cash, cash equivalents, restricted cash and cash equivalents, beginning of
|
| | | | 646,858 | | | | | | 446,830 | | |
|
Cash, cash equivalents, restricted cash and cash equivalents, end of period
|
| | | $ | 597,891 | | | | | $ | 586,756 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Cash, cash equivalents, restricted cash and cash equivalents consisted of the following:
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 51,053 | | | | | $ | 33,082 | | |
|
Restricted cash and cash equivalents
|
| | | | 63,641 | | | | | | 33,011 | | |
|
Customer custodial funds
|
| | | | 483,197 | | | | | | 520,663 | | |
|
Total cash, cash equivalents, restricted cash and cash equivalents
|
| | | $ | 597,891 | | | | | $ | 586,756 | | |
| Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
|
Cash paid during the period for interest
|
| | | $ | 1,798 | | | | | $ | 3,669 | | |
|
Cash paid during the period for income taxes
|
| | | | 410 | | | | | | 356 | | |
|
Payments for operating lease liabilities
|
| | | | 2,799 | | | | | | 2,781 | | |
| Supplemental schedule of non-cash investing and financing activities | | | | | | | | | | | | | |
|
Related party loans received in crypto assets
|
| | | $ | 189,336 | | | | | $ | 69,147 | | |
|
Repayments of related party loans denominated in crypto assets
|
| | | | 56,159 | | | | | | 185,985 | | |
|
Crypto assets received as collateral
|
| | | | 14,273 | | | | | | 4,916 | | |
|
Drawdown of related party loans (crypto in-transit)
|
| | | | 10,085 | | | | | | — | | |
|
Repayment of third party loan interest denominated in crypto
|
| | | | 5,417 | | | | | | 5,031 | | |
|
Change in fair value attributable to instrument-specific credit risk
|
| | | | 3,271 | | | | | | 3,328 | | |
|
Crypto assets posted (returned) as collateral for third party loans, net
|
| | | | (211) | | | | | | 62,589 | | |
|
Related party convertible notes received in crypto assets
|
| | | | — | | | | | | 45,329 | | |
| | | |
Convertible
Preferred Units |
| |
Common Units
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||
| | | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2024
|
| | | | 39,842 | | | | | $ | 534,368 | | | | | | 50,761 | | | | | $ | — | | | | | $ | 662,091 | | | | | $ | 2,987 | | | | | $ | (1,460,440) | | | | | $ | (795,362) | | |
|
Issuance of Common Units due to equity awards granted, net of forfeitures
|
| | | | — | | | | | | — | | | | | | 17,622 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,208 | | | | | | — | | | | | | — | | | | | | 3,208 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (282,476) | | | | | | (282,476) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,180 | | | | | | — | | | | | | 5,180 | | |
|
Balance at June 30, 2025
|
| | | | 39,842 | | | | | $ | 534,368 | | | | | | 68,383 | | | | | $ | — | | | | | $ | 665,299 | | | | | $ | 8,167 | | | | | $ | (1,742,916) | | | | | $ | (1,069,450) | | |
|
Balance at December 31, 2023
|
| | | | 39,842 | | | | | $ | 534,368 | | | | | | 49,694 | | | | | $ | — | | | | | $ | 656,495 | | | | | $ | 1,096 | | | | | $ | (1,301,894) | | | | | $ | (644,303) | | |
|
Issuance of Common Units due to equity awards granted, net of forfeitures
|
| | | | — | | | | | | — | | | | | | 565 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,145 | | | | | | — | | | | | | — | | | | | | 3,145 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (41,372) | | | | | | (41,372) | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 596 | | | | | | — | | | | | | 596 | | |
|
Balance at June 30, 2024
|
| | | | 39,842 | | | | | $ | 534,368 | | | | | | 50,259 | | | | | $ | — | | | | | $ | 659,640 | | | | | $ | 1,692 | | | | | $ | (1,343,266) | | | | | $ | (681,934) | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Net revenue | | | | | | | | | | | | | |
|
Transaction revenue
|
| | | | | | | | | | | | |
|
Exchange
|
| | | $ | 43,771 | | | | | $ | 50,846 | | |
|
OTC(1)
|
| | | | 740 | | | | | | 630 | | |
|
Nifty(2)
|
| | | | 463 | | | | | | 811 | | |
|
Total transaction revenue
|
| | | | 44,974 | | | | | | 52,287 | | |
|
Services revenue
|
| | | | | | | | | | | | |
|
Credit card revenue
|
| | | | 8,630 | | | | | | 4,980 | | |
|
Staking revenue
|
| | | | 5,796 | | | | | | 5,097 | | |
|
Custodial fee revenue
|
| | | | 3,740 | | | | | | 3,508 | | |
|
Total services revenue
|
| | | | 18,166 | | | | | | 13,585 | | |
|
Total net revenue from contracts with customers
|
| | | | 63,140 | | | | | | 65,872 | | |
| Other revenue | | | | | | | | | | | | | |
|
Other
|
| | | | 190 | | | | | | 145 | | |
|
Total other revenue
|
| | | | 190 | | | | | | 145 | | |
| Revenue not from contracts with customers(3) | | | | | | | | | | | | | |
|
Interest income
|
| | | | 4,774 | | | | | | 7,652 | | |
|
Corporate interest
|
| | | | 507 | | | | | | 654 | | |
|
Total revenue not from contracts with customers
|
| | | | 5,281 | | | | | | 8,306 | | |
|
Total revenue
|
| | | $ | 68,611 | | | | | $ | 74,323 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
U.S.
|
| | | $ | 56,902 | | | | | $ | 61,640 | | |
| International(1) | | | | | 11,709 | | | | | | 12,683 | | |
|
Total revenue(2)
|
| | | $ | 68,611 | | | | | $ | 74,323 | | |
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Credit card receivables(1)(2)
|
| | | $ | 93,450 | | | | | $ | 65,821 | | |
|
Retail receivables
|
| | | | 5,492 | | | | | | 4,402 | | |
|
Custodial fees receivable
|
| | | | 1,908 | | | | | | 1,608 | | |
|
Staking fees receivable
|
| | | | 528 | | | | | | 936 | | |
|
Other fees receivable
|
| | | | 2,681 | | | | | | 2,869 | | |
|
Allowance for transaction losses
|
| | | | (12,304) | | | | | | (10,268) | | |
|
Total accounts receivable, net of allowance
|
| | | $ | 91,755 | | | | | $ | 65,368 | | |
|
Six Months Ended June 30, 2025
|
| |
Retail
receivables |
| |
Custody fees
receivable |
| |
Staking fees
receivable |
| |
Credit card
receivables |
| |
Other fees
receivable |
| |
Total(1)
|
| ||||||||||||||||||
|
Beginning balance
|
| | | $ | 3,780 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,563 | | | | | $ | (75) | | | | | $ | 10,268 | | |
|
Provision for losses
|
| | | | 2,888 | | | | | | — | | | | | | 165 | | | | | | 4,231 | | | | | | 399 | | | | | | 7,683 | | |
| Write-offs(1) | | | | | (1,529) | | | | | | — | | | | | | (165) | | | | | | (3,825) | | | | | | (128) | | | | | | (5,647) | | |
|
Ending balance
|
| | | $ | 5,139 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,969 | | | | | $ | 196 | | | | | $ | 12,304 | | |
|
Six Months Ended June 30, 2024
|
| |
Retail
receivables |
| |
Custody fees
receivable |
| |
Staking fees
receivable |
| |
Credit card
receivables |
| |
Other fees
receivable |
| |
Total(1)
|
| ||||||||||||||||||
|
Beginning balance
|
| | | $ | 15,988 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,251 | | | | | $ | 34 | | | | | $ | 20,273 | | |
|
Provision for losses
|
| | | | 3,486 | | | | | | — | | | | | | — | | | | | | 6,839 | | | | | | 1,552 | | | | | | 11,877 | | |
| Write-offs(1) | | | | | (12,942) | | | | | | — | | | | | | — | | | | | | (4,988) | | | | | | (1,619) | | | | | | (19,549) | | |
|
Ending balance
|
| | | $ | 6,532 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,102 | | | | | $ | (33) | | | | | $ | 12,601 | | |
| | | |
June 30, 2025
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
| Restricted cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 1,635 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,635 | | |
| Crypto assets held: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | | 433,189 | | | | | | — | | | | | | — | | | | | | 433,189 | | |
|
Ether
|
| | | | 25,905 | | | | | | — | | | | | | — | | | | | | 25,905 | | |
|
Other crypto assets
|
| | | | — | | | | | | 15,378 | | | | | | — | | | | | | 15,378 | | |
| Receivable, crypto assets pledged: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | | — | | | | | | 89,561 | | | | | | — | | | | | | 89,561 | | |
|
Ether
|
| | | | — | | | | | | 84,492 | | | | | | — | | | | | | 84,492 | | |
| Accounts receivable, net: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative assets(1)
|
| | | | — | | | | | | 129 | | | | | | — | | | | | | 129 | | |
| Prepaid expenses and other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Crypto asset collateral held
|
| | | | — | | | | | | 14,311 | | | | | | — | | | | | | 14,311 | | |
|
Equity securities
|
| | | | 227 | | | | | | — | | | | | | — | | | | | | 227 | | |
|
Corporate bonds
|
| | | | — | | | | | | 736 | | | | | | — | | | | | | 736 | | |
|
Crypto asset options
|
| | | | — | | | | | | 2,606 | | | | | | — | | | | | | 2,606 | | |
|
Total assets
|
| | | $ | 460,956 | | | | | $ | 207,213 | | | | | $ | — | | | | | $ | 668,169 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Related party loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative liabilities(1)
|
| | | $ | — | | | | | $ | 430,714 | | | | | $ | — | | | | | $ | 430,714 | | |
|
Term loans
|
| | | | — | | | | | | — | | | | | | 514,868 | | | | | | 514,868 | | |
| Related party convertible notes: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible notes
|
| | | | — | | | | | | — | | | | | | 273,454 | | | | | | 273,454 | | |
| Other current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Crypto asset collateral payable
|
| | | | — | | | | | | 14,273 | | | | | | — | | | | | | 14,273 | | |
|
Crypto asset options
|
| | | | — | | | | | | 4,882 | | | | | | — | | | | | | 4,882 | | |
|
Crypto asset futures
|
| | | | — | | | | | | 1,509 | | | | | | — | | | | | | 1,509 | | |
|
Total liabilities
|
| | | $ | — | | | | | $ | 451,378 | | | | | $ | 788,322 | | | | | $ | 1,239,700 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
| Restricted cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | $ | 1,607 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,607 | | |
| Crypto assets held: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | | 412,115 | | | | | | — | | | | | | — | | | | | | 412,115 | | |
|
Ether
|
| | | | 17,562 | | | | | | — | | | | | | — | | | | | | 17,562 | | |
|
Other crypto assets
|
| | | | — | | | | | | 40,424 | | | | | | — | | | | | | 40,424 | | |
| Receivable, crypto assets pledged: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bitcoin
|
| | | | — | | | | | | 86,708 | | | | | | — | | | | | | 86,708 | | |
|
Ether
|
| | | | — | | | | | | 81,592 | | | | | | — | | | | | | 81,592 | | |
| Accounts receivable, net: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative assets(1)
|
| | | | — | | | | | | 307 | | | | | | — | | | | | | 307 | | |
| Prepaid expenses and other current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Crypto asset collateral held
|
| | | | — | | | | | | 15,275 | | | | | | — | | | | | | 15,275 | | |
|
Equity securities
|
| | | | 219 | | | | | | — | | | | | | — | | | | | | 219 | | |
|
Corporate bonds
|
| | | | — | | | | | | 774 | | | | | | — | | | | | | 774 | | |
|
Crypto asset options
|
| | | | — | | | | | | 6,354 | | | | | | — | | | | | | 6,354 | | |
|
Total assets
|
| | | $ | 431,503 | | | | | $ | 231,434 | | | | | $ | — | | | | | $ | 662,937 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Related party loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative liabilities(1)
|
| | | $ | — | | | | | $ | 413,700 | | | | | $ | — | | | | | $ | 413,700 | | |
| Related party convertible notes: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible notes
|
| | | | — | | | | | | — | | | | | | 248,783 | | | | | | 248,783 | | |
| Other current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Crypto asset collateral payable
|
| | | | — | | | | | | 15,275 | | | | | | — | | | | | | 15,275 | | |
|
Crypto asset options
|
| | | | — | | | | | | 6,371 | | | | | | — | | | | | | 6,371 | | |
|
Crypto asset futures
|
| | | | — | | | | | | 1,249 | | | | | | — | | | | | | 1,249 | | |
|
Total liabilities
|
| | | $ | — | | | | | $ | 436,595 | | | | | $ | 248,783 | | | | | $ | 685,378 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Beginning balance related party convertible notes
|
| | | $ | 248,783 | | | | | $ | 134,928 | | |
|
Additions
|
| | | | 7,935 | | | | | | 77,054 | | |
|
OCI – Change in fair value attributable to instrument-specific credit risk
|
| | | | (875) | | | | | | (3,328) | | |
|
Unrealized loss attributable to change in fair value
|
| | | | 17,611 | | | | | | 13,521 | | |
|
Ending balance related party convertible notes
|
| | | $ | 273,454 | | | | | $ | 222,175 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024(1)
|
| ||||||
|
Beginning balance related party term loans
|
| | | $ | 237,209 | | | | | $ | — | | |
|
Additions
|
| | | | 185,735 | | | | | | — | | |
|
OCI – Change in fair value attributable to instrument-specific credit risk
|
| | | | (2,396) | | | | | | — | | |
|
Unrealized loss attributable to change in fair value
|
| | | | 94,320 | | | | | | — | | |
|
Ending balance related party term loans
|
| | | $ | 514,868 | | | | | $ | — | | |
| | | |
June 30, 2025
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total(1)
|
| ||||||||||||
| Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial assets for which carrying values equal or approximate fair value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 51,053 | | | | | $ | — | | | | | $ | — | | | | | $ | 51,053 | | |
|
Restricted cash and cash equivalents
|
| | | | 62,006 | | | | | | — | | | | | | — | | | | | | 62,006 | | |
|
Customer custodial funds
|
| | | | 483,197 | | | | | | — | | | | | | — | | | | | | 483,197 | | |
|
Accounts receivable, net(2)
|
| | | | 5,146 | | | | | | — | | | | | | 86,480 | | | | | | 91,626 | | |
|
Related party loan receivable
|
| | | | 10,085 | | | | | | — | | | | | | — | | | | | | 10,085 | | |
|
Total assets
|
| | | $ | 611,487 | | | | | $ | — | | | | | $ | 86,480 | | | | | $ | 697,967 | | |
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial liabilities for which carrying values equal or approximate fair value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Custodial funds due to customer
|
| | | $ | 483,055 | | | | | $ | — | | | | | $ | — | | | | | $ | 483,055 | | |
|
Third party loans
|
| | | | — | | | | | | 117,576 | | | | | | — | | | | | | 117,576 | | |
|
Related party loans(2)
|
| | | | — | | | | | | 187,747 | | | | | | — | | | | | | 187,747 | | |
|
Total liabilities
|
| | | $ | 483,055 | | | | | $ | 305,323 | | | | | $ | — | | | | | $ | 788,378 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total(1)
|
| ||||||||||||
| Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial assets for which carrying values equal or approximate fair value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 42,847 | | | | | $ | — | | | | | $ | — | | | | | $ | 42,847 | | |
|
Restricted cash and cash equivalents
|
| | | | 26,776 | | | | | | — | | | | | | — | | | | | | 26,776 | | |
|
Customer custodial funds
|
| | | | 575,628 | | | | | | — | | | | | | — | | | | | | 575,628 | | |
|
Accounts receivable, net(2)
|
| | | | 5,802 | | | | | | — | | | | | | 59,259 | | | | | | 65,061 | | |
|
Total Assets
|
| | | $ | 651,053 | | | | | $ | — | | | | | $ | 59,259 | | | | | $ | 710,312 | | |
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial liabilities for which carrying values equal or approximate fair value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Custodial funds due to customer
|
| | | $ | 574,080 | | | | | $ | — | | | | | $ | — | | | | | $ | 574,080 | | |
|
Third party loans
|
| | | | — | | | | | | 117,612 | | | | | | — | | | | | | 117,612 | | |
|
Related party loans(2)
|
| | | | — | | | | | | 385,671 | | | | | | — | | | | | | 385,671 | | |
|
Total liabilities
|
| | | $ | 574,080 | | | | | $ | 503,283 | | | | | $ | — | | | | | $ | 1,077,363 | | |
| | | |
June 30, 2025
|
| |||||||||||||||
| | | |
Gross Notional(1)
|
| |
Assets
|
| |
Liabilities
|
| |||||||||
|
Crypto asset options
|
| | | $ | 53,300 | | | | | $ | 1,134 | | | | | $ | (1,136) | | |
|
Crypto asset futures
|
| | | | 12,859 | | | | | | — | | | | | | (1,509) | | |
|
Total
|
| | | | | | | | | $ | 1,134 | | | | | $ | (2,645) | | |
| | | |
December 31, 2024
|
| |||||||||||||||
| | | |
Gross Notional(1)
|
| |
Assets
|
| |
Liabilities
|
| |||||||||
|
Crypto asset options
|
| | | $ | 229,546 | | | | | $ | 6,354 | | | | | $ | (6,371) | | |
|
Crypto asset futures
|
| | | | 11,671 | | | | | | — | | | | | | (1,249) | | |
|
Total
|
| | | | | | | | | $ | 6,354 | | | | | $ | (7,620) | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Derivative assets | | | | | | | | | | | | | |
|
Crypto asset options
|
| | | $ | (16,846) | | | | | $ | (34,700) | | |
|
Crypto asset futures
|
| | | | — | | | | | | (8,380) | | |
|
Total
|
| | | $ | (16,846) | | | | | $ | (43,080) | | |
| Derivative liabilities | | | | | | | | | | | | | |
|
Crypto asset options
|
| | | $ | 17,175 | | | | | $ | 38,746 | | |
|
Crypto asset futures
|
| | | | (1,249) | | | | | | 7,492 | | |
|
Total
|
| | | $ | 15,926 | | | | | $ | 46,238 | | |
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Crypto assets held as collateral meeting the recognition criteria
|
| | | $ | 14,276 | | | | | $ | 15,275 | | |
|
Crypto assets held as collateral not meeting the recognition criteria
|
| | | $ | 3,300 | | | | | $ | 4,875 | | |
|
Crypto assets pledged as collateral not meeting the derecognition criteria
|
| | | $ | 2,059 | | | | | $ | 4,616 | | |
| | | |
June 30, 2025
|
| |||||||||||||||
| | | |
Units
|
| |
Cost Basis
|
| |
Fair Value
|
| |||||||||
|
Bitcoin
|
| | | | 4,002 | | | | | $ | 106,478 | | | | | $ | 433,189 | | |
|
Ether
|
| | | | 10,444 | | | | | | 24,640 | | | | | | 25,905 | | |
|
Other crypto assets
|
| | | | nm(1) | | | | | | 8,693 | | | | | | 15,378 | | |
|
Total
|
| | | | | | | | | $ | 139,811 | | | | | $ | 474,472 | | |
| | | |
December 31, 2024
|
| |||||||||||||||
| | | |
Units
|
| |
Cost Basis
|
| |
Fair Value
|
| |||||||||
|
Bitcoin
|
| | | | 4,414 | | | | | $ | 117,005 | | | | | $ | 412,115 | | |
|
Ether
|
| | | | 5,301 | | | | | | 17,009 | | | | | | 17,562 | | |
|
Other crypto assets
|
| | | | nm(1) | | | | | | 8,200 | | | | | | 40,424 | | |
|
Total
|
| | | | | | | | | $ | 142,214 | | | | | $ | 470,101 | | |
| | | |
Bitcoin
|
| |
Ether
|
| |
Other
|
| |
Total
|
| ||||||||||||
|
Crypto assets held at December 31, 2023
|
| | | $ | 295,320 | | | | | $ | 25,718 | | | | | $ | 6,828 | | | | | $ | 327,866 | | |
|
Addition of crypto assets(1)
|
| | | | 431,487 | | | | | | 299,660 | | | | | | 11,887 | | | | | | 743,034 | | |
|
Disposition of crypto assets(1)
|
| | | | (608,225) | | | | | | (327,979) | | | | | | (9,428) | | | | | | (945,632) | | |
|
Realized gain on crypto assets(2)
|
| | | | 149,878 | | | | | | 26,555 | | | | | | 1,095 | | | | | | 177,528 | | |
|
Realized loss on crypto assets
|
| | | | (610) | | | | | | (545) | | | | | | (609) | | | | | | (1,764) | | |
|
Unrealized gain (loss) on crypto assets(3)
|
| | | | 144,265 | | | | | | (5,847) | | | | | | 30,651 | | | | | | 169,069 | | |
|
Crypto assets held at December 31, 2024
|
| | | $ | 412,115 | | | | | $ | 17,562 | | | | | $ | 40,424 | | | | | $ | 470,101 | | |
|
Addition of crypto assets(4)
|
| | | | 241,673 | | | | | | 199,053 | | | | | | 11,114 | | | | | | 451,840 | | |
|
Disposition of crypto assets(4)
|
| | | | (280,573) | | | | | | (189,891) | | | | | | (9,319) | | | | | | (479,783) | | |
|
Realized gain on crypto assets(2)
|
| | | | 28,939 | | | | | | 486 | | | | | | 616 | | | | | | 30,041 | | |
|
Realized loss on crypto assets
|
| | | | (991) | | | | | | (839) | | | | | | (406) | | | | | | (2,236) | | |
|
Unrealized gain (loss) on crypto assets(3)
|
| | | | 32,026 | | | | | | (466) | | | | | | (27,051) | | | | | | 4,509 | | |
|
Crypto assets held at June 30, 2025
|
| | | $ | 433,189 | | | | | $ | 25,905 | | | | | $ | 15,378 | | | | | $ | 474,472 | | |
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
| Prepaid expenses and other current assets | | | | | | | | | | | | | |
|
Crypto asset collateral held
|
| | | $ | 14,311 | | | | | $ | 15,275 | | |
|
Related party loan receivable(1)
|
| | | | 10,085 | | | | | | — | | |
|
Prepaid expenses
|
| | | | 7,283 | | | | | | 7,232 | | |
|
Derivative assets
|
| | | | 1,134 | | | | | | 6,354 | | |
|
Other
|
| | | | 6,805 | | | | | | 8,273 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 39,618 | | | | | $ | 37,134 | | |
| Other non-current assets | | | | | | | | | | | | | |
|
Lease right-of-use assets
|
| | | $ | 15,795 | | | | | $ | 14,512 | | |
|
Strategic investments
|
| | | | 9,568 | | | | | | 10,638 | | |
|
Deferred offering costs
|
| | | | 3,660 | | | | | | — | | |
|
Other
|
| | | | 1,049 | | | | | | 1,722 | | |
|
Total other non-current assets
|
| | | $ | 30,072 | | | | | $ | 26,872 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Carrying amount, beginning balance
|
| | | $ | 10,638 | | | | | $ | 11,708 | | |
|
Net reductions(1)
|
| | | | (1,131) | | | | | | (580) | | |
|
Upward adjustments
|
| | | | 61 | | | | | | 1,629 | | |
|
Impairments and downward adjustments
|
| | | | — | | | | | | (3,186) | | |
|
Carrying amount, ending balance
|
| | | $ | 9,568 | | | | | $ | 9,571 | | |
| | | |
June 30,
2025 |
| |
December 31
2024 |
| ||||||
|
Software
|
| | | $ | 45,301 | | | | | $ | 43,821 | | |
|
Leasehold improvements
|
| | | | 12,433 | | | | | | 12,652 | | |
|
Furniture and fixtures
|
| | | | 3,354 | | | | | | 3,303 | | |
|
Computers and other equipment
|
| | | | 2,230 | | | | | | 2,584 | | |
|
Total
|
| | | | 63,318 | | | | | | 62,360 | | |
|
Accumulated amortization and depreciation
|
| | | | (49,218) | | | | | | (45,208) | | |
|
Software, property and equipment, net
|
| | | $ | 14,100 | | | | | $ | 17,152 | | |
| | | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Intangible
Assets, Net |
| |||||||||
| Amortizing intangible assets | | | | | | | | | | | | | | | | | | | |
|
Patents
|
| | | $ | 178,005 | | | | | $ | (42,523) | | | | | $ | 135,482 | | |
|
Developed technology
|
| | | | 50,781 | | | | | | (35,857) | | | | | | 14,924 | | |
|
Customer relationships
|
| | | | 1,250 | | | | | | (875) | | | | | | 375 | | |
|
Assembled workforce
|
| | | | 670 | | | | | | (514) | | | | | | 156 | | |
| | | | | $ | 230,706 | | | | | $ | (79,769) | | | | | $ | 150,937 | | |
| | | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Intangible
Assets, Net |
| |||||||||
| Amortizing intangible assets | | | | | | | | | | | | | | | | | | | |
|
Patents
|
| | | $ | 178,005 | | | | | $ | (36,590) | | | | | $ | 141,415 | | |
|
Developed technology
|
| | | | 50,781 | | | | | | (30,779) | | | | | | 20,002 | | |
|
Customer relationships
|
| | | | 1,250 | | | | | | (750) | | | | | | 500 | | |
|
Assembled workforce
|
| | | | 670 | | | | | | (444) | | | | | | 226 | | |
| | | | | $ | 230,706 | | | | | $ | (68,563) | | | | | $ | 162,143 | | |
| | | |
June 30, 2025
|
| |||
|
Remaining 2025
|
| | | $ | 11,157 | | |
|
2026
|
| | | | 22,124 | | |
|
2027
|
| | | | 11,867 | | |
|
2028
|
| | | | 11,867 | | |
|
2029
|
| | | | 11,867 | | |
|
Thereafter
|
| | | | 82,055 | | |
|
Total expected future amortization expense
|
| | | $ | 150,937 | | |
| | | |
June 30,
2025 |
| |
December 31
2024 |
| ||||||
| Accrued expenses: | | | | | | | | | | | | | |
|
Accrued expenses
|
| | | $ | 39,639 | | | | | $ | 29,711 | | |
|
Accrued loss contingencies(1)
|
| | | | 1,030 | | | | | | 6,083 | | |
|
Accrued salaries and benefits
|
| | | | 2,906 | | | | | | 3,113 | | |
|
Total accrued expenses
|
| | | | 43,575 | | | | | | 38,907 | | |
| Other current liabilities: | | | | | | | | | | | | | |
|
Crypto asset collateral payable
|
| | | | 14,273 | | | | | | 15,275 | | |
|
Derivative liabilities
|
| | | | 2,644 | | | | | | 7,620 | | |
|
Current lease liabilities
|
| | | | 5,157 | | | | | | 4,737 | | |
|
Commissions to NFT artists payable
|
| | | | 1,632 | | | | | | 1,896 | | |
|
Other current liabilities
|
| | | | 1,555 | | | | | | 1,513 | | |
|
Deferred tax liabilities
|
| | | | 1,988 | | | | | | 7,407 | | |
|
Total other current liabilities
|
| | | | 27,249 | | | | | | 38,448 | | |
|
Total accrued expenses and other current liabilities
|
| | | $ | 70,824 | | | | | $ | 77,355 | | |
| | | |
Six Months
Ended June 30, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Operating lease expense
|
| | | $ | 2,260 | | | | | $ | 2,145 | | |
|
Short-term lease expense
|
| | | | 175 | | | | | | 411 | | |
|
Total lease expense
|
| | | $ | 2,435 | | | | | $ | 2,556 | | |
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Weighted-average remaining lease term (in years)
|
| | | | 4.7 | | | | | | 5.0 | | |
|
Weighted-average discount rate
|
| | | | 6.1% | | | | | | 6.0% | | |
| |
Remaining 2025
|
| | | $ | 3,183 | | |
| |
2026
|
| | | | 6,720 | | |
| |
2027
|
| | | | 6,748 | | |
| |
2028
|
| | | | 6,250 | | |
| |
2029
|
| | | | 3,250 | | |
| |
Thereafter
|
| | | | 2,773 | | |
| |
Total undiscounted lease payments
|
| | | | 28,924 | | |
| |
Less: imputed interest
|
| | | | (3,760) | | |
| |
Total lease liabilities
|
| | | $ | 25,164 | | |
|
Loan(10)
|
| |
Draw Date
|
| |
Principal
Outstanding as of 12.31.24 |
| |
Amount
Borrowed |
| |
Amount
Repaid |
| |
Realized
Gain (Loss) |
| |
Principal
Outstanding as of 6.30.25 |
| |
Unrealized
Gain (Loss) |
| |
Interest
Rate |
| |
Interest
Expense(8) |
| |
Interest
Payable(9) |
| ||||||||||||||||||||||||||||||
|
5,000 BTC(1)
|
| | | | 12/29/2022 | | | | | $ | 290,929 | | | | | $ | — | | | | | $ | 30,138 | | | | | $ | (25,092) | | | | | $ | 304,393 | | | | | $ | (18,509) | | | | | | 4.0% | | | | | $ | 5,595 | | | | | $ | 6,285 | | |
|
2,000 BTC(2)
|
| | | | 3/1/2023 | | | | | | 102,516 | | | | | | — | | | | | | 6,911 | | | | | | (5,336) | | | | | | 111,643 | | | | | | (10,702) | | | | | | 4.0% | | | | | | 2,054 | | | | | | 2,315 | | |
|
35,000 ETH
|
| | | | 3/1/2023 | | | | | | 88,234 | | | | | | — | | | | | | — | | | | | | — | | | | | | 66,207 | | | | | | 22,027 | | | | | | 4.0% | | | | | | 1,284 | | | | | | 1,618 | | |
|
500 BTC
|
| | | | 5/11/2023 | | | | | | 46,683 | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,143 | | | | | | (7,460) | | | | | | 4.0% | | | | | | 951 | | | | | | 1,118 | | |
|
340 BTC
|
| | | | 10/31/2023 | | | | | | 31,745 | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,817 | | | | | | (5,073) | | | | | | 5.0% | | | | | | 808 | | | | | | 950 | | |
|
5,200 ETH
|
| | | | 1/27/2025 | | | | | | — | | | | | | 16,544 | | | | | | — | | | | | | — | | | | | | 12,929 | | | | | | 3,616 | | | | | | 4.3% | | | | | | 214 | | | | | | 214 | | |
|
3,000 ETH
|
| | | | 2/7/2025 | | | | | | — | | | | | | 7,867 | | | | | | — | | | | | | — | | | | | | 7,459 | | | | | | 408 | | | | | | 4.3% | | | | | | 112 | | | | | | 112 | | |
|
5,280 ETH(3)
|
| | | | 2/28/2025 | | | | | | — | | | | | | 11,696 | | | | | | 1,015 | | | | | | (107) | | | | | | 12,108 | | | | | | (1,320) | | | | | | 4.3% | | | | | | 157 | | | | | | 150 | | |
|
3,400 ETH(4)
|
| | | | 3/10/2025 | | | | | | — | | | | | | 6,338 | | | | | | 8,417 | | | | | | (2,079) | | | | | | — | | | | | | — | | | | | | 4.3% | | | | | | 51 | | | | | | — | | |
|
86 BTC(5)
|
| | | | 3/11/2025 | | | | | | — | | | | | | 7,130 | | | | | | 8,871 | | | | | | (1,740) | | | | | | — | | | | | | — | | | | | | 4.3% | | | | | | 60 | | | | | | — | | |
|
2,500 ETH(6)
|
| | | | 3/28/2025 | | | | | | — | | | | | | 4,739 | | | | | | 6,189 | | | | | | (1,450) | | | | | | — | | | | | | — | | | | | | 4.3% | | | | | | 27 | | | | | | — | | |
|
10,000 ETH(7)
|
| | | | 4/7/2025 | | | | | | — | | | | | | 15,525 | | | | | | 24,756 | | | | | | (9,231) | | | | | | — | | | | | | — | | | | | | 4.0% | | | | | | 79 | | | | | | — | | |
|
Total
|
| | | | | | | | | $ | 560,107 | | | | | $ | 69,839 | | | | | $ | 86,297 | | | | | $ | (45,035) | | | | | $ | 605,699 | | | | | $ | (17,013) | | | | | | | | | | | $ | 11,392 | | | | | $ | 12,762 | | |
|
Loan(6)
|
| |
Draw Date
|
| |
Principal
Outstanding as of 12.31.23 |
| |
Amount
Borrowed |
| |
Amount
Repaid |
| |
Realized
Gain (Loss) |
| |
Principal
Outstanding as of 12.31.24 |
| |
Unrealized
Gain (Loss) |
| |
Interest
Rate |
| |
Interest
Expense(4) |
| |
Interest
Payable(5) |
| ||||||||||||||||||||||||||||||
|
5,000 BTC(1)
|
| | | | 12/29/2022 | | | | | $ | 211,948 | | | | | $ | — | | | | | $ | 123,155 | | | | | $ | (91,991) | | | | | $ | 290,929 | | | | | $ | (110,146) | | | | | | 4.0% | | | | | $ | 9,497 | | | | | $ | 1,037 | | |
|
30,000 ETH
|
| | | | 12/29/2022 | | | | | | 20,669 | | | | | | — | | | | | | 29,790 | | | | | | (18,990) | | | | | | — | | | | | | 9,868 | | | | | | 4.0% | | | | | | 655 | | | | | | — | | |
|
2,000 BTC(2)
|
| | | | 3/1/2023 | | | | | | 84,779 | | | | | | — | | | | | | 63,889 | | | | | | (42,689) | | | | | | 102,516 | | | | | | (38,938) | | | | | | 4.0% | | | | | | 3,620 | | | | | | 376 | | |
|
35,000 ETH(3)
|
| | | | 3/1/2023 | | | | | | 80,378 | | | | | | — | | | | | | 29,247 | | | | | | (15,571) | | | | | | 88,234 | | | | | | (21,532) | | | | | | 4.0% | | | | | | 3,590 | | | | | | 334 | | |
|
1,400 BTC
|
| | | | 5/24/2023 | | | | | | 4,239 | | | | | | — | | | | | | 6,182 | | | | | | (3,553) | | | | | | — | | | | | | 1,610 | | | | | | 4.0% | | | | | | 30 | | | | | | — | | |
|
20,650 ETH
|
| | | | 5/24/2023 | | | | | | 24,802 | | | | | | — | | | | | | 32,224 | | | | | | (12,853) | | | | | | — | | | | | | 5,432 | | | | | | 4.0% | | | | | | 140 | | | | | | — | | |
|
500 BTC
|
| | | | 5/11/2023 | | | | | | 21,195 | | | | | | — | | | | | | — | | | | | | — | | | | | | 46,683 | | | | | | (25,488) | | | | | | 4.0% | | | | | | 1,317 | | | | | | 166 | | |
|
340 BTC
|
| | | | 10/31/2023 | | | | | | 14,412 | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,745 | | | | | | (17,332) | | | | | | 5.0% | | | | | | 1,119 | | | | | | 142 | | |
|
240 BTC
|
| | | | 5/1/2024 | | | | | | — | | | | | | 13,962 | | | | | | 16,286 | | | | | | (2,324) | | | | | | — | | | | | | — | | | | | | 8.0% | | | | | | 102 | | | | | | — | | |
|
6,750 ETH
|
| | | | 5/1/2024 | | | | | | — | | | | | | 19,765 | | | | | | 25,441 | | | | | | (5,676) | | | | | | — | | | | | | — | | | | | | 8.0% | | | | | | 145 | | | | | | — | | |
|
250 BTC
|
| | | | 7/5/2024 | | | | | | — | | | | | | 14,006 | | | | | | 22,007 | | | | | | (8,001) | | | | | | — | | | | | | — | | | | | | 5.0% | | | | | | 280 | | | | | | — | | |
|
4,150 ETH
|
| | | | 7/5/2024 | | | | | | — | | | | | | 12,420 | | | | | | 13,473 | | | | | | (1,054) | | | | | | — | | | | | | — | | | | | | 5.0% | | | | | | 200 | | | | | | — | | |
|
7,500 ETH
|
| | | | 8/5/2024 | | | | | | — | | | | | | 17,663 | | | | | | 30,038 | | | | | | (12,374) | | | | | | — | | | | | | — | | | | | | 5.0% | | | | | | 342 | | | | | | — | | |
|
235 BTC
|
| | | | 10/31/2024 | | | | | | — | | | | | | 16,497 | | | | | | 22,230 | | | | | | (5,733) | | | | | | — | | | | | | — | | | | | | 4.5% | | | | | | 62 | | | | | | — | | |
|
Total
|
| | | | | | | | | $ | 462,422 | | | | | $ | 94,313 | | | | | $ | 413,962 | | | | | $ | (220,809) | | | | | $ | 560,107 | | | | | $ | (196,526) | | | | | | | | | | | $ | 21,099 | | | | | $ | 2,055 | | |
|
Loan(1)
|
| |
Draw Date
|
| |
Maturity
Date(2) |
| |
Aggregate
Principal Amount |
| |
Fair value of
Principal Outstanding as of 12.31.24 |
| |
2025
Amounts Drawn |
| |
Unrealized
Loss |
| |
Change in fair
value attributable to instrument- specific credit risk |
| |
Interest
Expense |
| |
Interest
Payable(3)(4) |
| |||||||||||||||||||||||||||
|
September Note (USD)
|
| | | | 9/15/2023 | | | | | | 6/1/2027 | | | | | $ | 50,000 | | | | | $ | 57,641 | | | | | $ | — | | | | | $ | 4,495 | | | | | $ | (223) | | | | | $ | 1,984 | | | | | $ | 8,372 | | |
|
November Note (BTC)
|
| | | | 11/22/2023 | | | | | | 6/1/2027 | | | | | | 54,671 | | | | | | 63,027 | | | | | | — | | | | | | 4,847 | | | | | | (240) | | | | | | 2,168 | | | | | | 8,423 | | |
|
December Note (USD)
|
| | | | 12/27/2023 | | | | | | 6/1/2027 | | | | | | 50,000 | | | | | | 57,642 | | | | | | — | | | | | | 4,362 | | | | | | (217) | | | | | | 1,984 | | | | | | 6,956 | | |
|
March Note (BTC)
|
| | | | 3/1/2024 | | | | | | 6/1/2027 | | | | | | 45,329 | | | | | | 52,257 | | | | | | — | | | | | | 3,907 | | | | | | (195) | | | | | | 1,798 | | | | | | 5,794 | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 200,000 | | | | | $ | 230,567 | | | | | $ | — | | | | | $ | 17,611 | | | | | $ | (875) | | | | | $ | 7,934 | | | | | $ | 29,545 | | |
|
Loan(1)
|
| |
Draw Date
|
| |
Maturity
Date |
| |
Aggregate
Principal Amount |
| |
Fair value of
Principal Outstanding as of 12.31.23 |
| |
2024
Amounts Drawn |
| |
Unrealized
Loss |
| |
Change in fair
value attributable to instrument- specific credit risk |
| |
Interest
Expense |
| |
Interest
Payable(3)(4) |
| |||||||||||||||||||||||||||
|
September Note (USD)
|
| | | | 9/15/2023 | | | | | | 9/15/2025 | | | | | $ | 50,000 | | | | | $ | 51,335 | | | | | $ | — | | | | | $ | 7,101 | | | | | $ | (243) | | | | | $ | 4,000 | | | | | $ | 5,450 | | |
|
November Note (BTC)
|
| | | | 11/22/2023 | | | | | | 11/22/2025 | | | | | | 54,671 | | | | | | 56,131 | | | | | | — | | | | | | 7,647 | | | | | | (263) | | | | | | 4,374 | | | | | | 5,295 | | |
|
December Note (USD)
|
| | | | 12/27/2023 | | | | | | 12/27/2025 | | | | | | 50,000 | | | | | | 26,111 | | | | | | 24,568 | | | | | | 7,821 | | | | | | (510) | | | | | | 3,794 | | | | | | 4,163 | | |
|
March Note (BTC)(2)
|
| | | | 3/1/2024 | | | | | | 3/1/2026 | | | | | | 45,329 | | | | | | — | | | | | | 45,329 | | | | | | 8,094 | | | | | | (890) | | | | | | 3,032 | | | | | | 3,308 | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 200,000 | | | | | $ | 133,577 | | | | | $ | 69,897 | | | | | $ | 30,663 | | | | | $ | (1,906) | | | | | $ | 15,200 | | | | | $ | 18,216 | | |
|
Loan(1)(2)
|
| |
Draw Date
|
| |
Maturity
Date(3) |
| |
Aggregate
Principal Amount |
| |
Fair value of
Principal Outstanding as of 12.31.24(4) |
| |
2025
Amounts Drawn(4) |
| |
Unrealized
loss |
| |
Change in fair
value attributable to instrument- specific credit risk |
| |
Interest
Expense |
| |
Interest
Payable(5)(6) |
| |||||||||||||||||||||||||||
|
2024 Term Loan
|
| | | | 5/16/2024 | | | | | | 6/1/2027 | | | | | $ | 275,000 | | | | | $ | 230,704 | | | | | $ | 44,296 | | | | | $ | 65,771 | | | | | $ | (2,594) | | | | | $ | 9,566 | | | | | $ | 19,559 | | |
|
2025 Term Loan
|
| | | | 1/23/2025 | | | | | | 6/1/2027 | | | | | | 200,000 | | | | | | — | | | | | | 130,523 | | | | | | 28,549 | | | | | | 198 | | | | | | 1,351 | | | | | | 1,646 | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 475,000 | | | | | $ | 230,704 | | | | | $ | 174,819 | | | | | $ | 94,320 | | | | | $ | (2,396) | | | | | $ | 10,917 | | | | | $ | 21,205 | | |
|
Loan(1)
|
| |
Draw Date
|
| |
Maturity
Date |
| |
Aggregate
Principal Amount |
| |
Amount
Borrowed(2) |
| |
Amount
Repaid |
| |
Principal
Outstanding as of 12.31.24 |
| |
Interest
Expense |
| |
Interest
Payable(3) |
| ||||||||||||||||||||||||
|
2024 Term Loan
|
| | | | 5/16/2024 | | | | | | 3/1/2026 | | | | | $ | 275,000 | | | | | $ | 230,704 | | | | | $ | — | | | | | $ | 230,704 | | | | | $ | 6,505 | | | | | $ | 6,505 | | |
|
Loan
|
| |
Loan Date
|
| |
Maturity
Date |
| |
Principal
Outstanding |
| |
Interest
Rate |
| |
Interest
Expense |
| |
Interest
Payable(1) |
| |
Collateral
Type(2) |
| |
Collateral
Rate (Initial Collateral Level)(3) |
| ||||||||||||||||||||||||
|
Loan 13
|
| | | | 5/29/2024 | | | | | | Evergreen | | | | | | 51,900 | | | | | | 11.0% | | | | | | 2,870 | | | | | | 476 | | | | | | BTC | | | | | | 145% | | |
|
Loan 14
|
| | | | 5/29/2024 | | | | | | Evergreen | | | | | | 54,600 | | | | | | 11.0% | | | | | | 3,020 | | | | | | 500 | | | | | | ETH | | | | | | 155% | | |
|
Loan 15
|
| | | | 11/1/2024 | | | | | | Evergreen | | | | | | 10,000 | | | | | | 12.0% | | | | | | 603 | | | | | | 100 | | | | | | BTC | | | | | | 145% | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 116,500 | | | | | | | | | | | $ | 6,493 | | | | | $ | 1,076 | | | | | | | | | | | | | | |
|
Loan
|
| |
Loan Date
|
| |
Maturity
Date |
| |
Principal
Outstanding |
| |
Interest
Rate |
| |
Interest
Expense |
| |
Interest
Payable(9) |
| |
Collateral
Type(10) |
| |
Collateral
Rate (Initial Collateral Level)(11) |
| ||||||||||||||||||||||||
|
Loan 1
|
| | | | 3/2/2023 | | | | | | 3/5/2024 | | | | | $ | — | | | | | | 11.0% | | | | | $ | 577 | | | | | $ | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 2
|
| | | | 3/2/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.0% | | | | | | 499 | | | | | | — | | | | | | BTC | | | | | | 150% | | |
|
Loan 3
|
| | | | 4/27/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.5% | | | | | | 104 | | | | | | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 4
|
| | | | 4/27/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.5% | | | | | | 131 | | | | | | — | | | | | | BTC | | | | | | 150% | | |
|
Loan 5
|
| | | | 5/24/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.5% | | | | | | 409 | | | | | | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 6
|
| | | | 5/24/2023 | | | | | | 3/5/2024 | | | | | | — | | | | | | 11.5% | | | | | | 409 | | | | | | — | | | | | | BTC | | | | | | 150% | | |
|
Loan 7(1)
|
| | | | 3/4/2024 | | | | | | 3/31/2024 | | | | | | — | | | | | | 11.5% | | | | | | 209 | | | | | | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 8(2)
|
| | | | 3/4/2024 | | | | | | Evergreen | | | | | | — | | | | | | 11.0% | | | | | | 428 | | | | | | — | | | | | | BTC | | | | | | 145% | | |
|
Loan 9(3)
|
| | | | 3/4/2024 | | | | | | Evergreen | | | | | | — | | | | | | 11.0% | | | | | | 243 | | | | | | — | | | | | | ETH | | | | | | 155% | | |
|
Loan 10(4)
|
| | | | 3/28/2024 | | | | | | 5/31/2024 | | | | | | — | | | | | | 11.5% | | | | | | 489 | | | | | | — | | | | | | ETH | | | | | | 160% | | |
|
Loan 11(5)
|
| | | | 3/28/2024 | | | | | | Evergreen | | | | | | — | | | | | | 11.0% | | | | | | 967 | | | | | | — | | | | | | BTC | | | | | | 145% | | |
|
Loan 12(6)
|
| | | | 3/28/2024 | | | | | | Evergreen | | | | | | — | | | | | | 11.0% | | | | | | 550 | | | | | | — | | | | | | ETH | | | | | | 155% | | |
|
Loan 13(7)
|
| | | | 5/29/2024 | | | | | | Evergreen | | | | | | 51,900 | | | | | | 11.0% | | | | | | 3,410 | | | | | | 492 | | | | | | BTC | | | | | | 145% | | |
|
Loan 14(8)
|
| | | | 5/29/2024 | | | | | | Evergreen | | | | | | 54,600 | | | | | | 11.0% | | | | | | 3,570 | | | | | | 517 | | | | | | ETH | | | | | | 155% | | |
|
Loan 15
|
| | | | 11/1/2024 | | | | | | Evergreen | | | | | | 10,000 | | | | | | 12.0% | | | | | | 203 | | | | | | 103 | | | | | | BTC | | | | | | 145% | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 116,500 | | | | | | | | | | | $ | 12,198 | | | | | $ | 1,112 | | | | | | | | | | | | | | |
|
Series
|
| |
Units
Authorized |
| |
Units Issued and
Outstanding |
| |
Original
Price per Unit |
| |
Liquidation
Preference |
| |
Carrying Value, Net
of Issuance Cost |
| |||||||||||||||
|
Series A-1
|
| | | | 14,756 | | | | | | 14,756 | | | | | $ | 0.71 | | | | | $ | 21,078 | | | | | $ | 10,539 | | |
|
Series A-2
|
| | | | 738 | | | | | | 738 | | | | | $ | 0.19 | | | | | | 284 | | | | | | 142 | | |
|
Series A-3
|
| | | | 970 | | | | | | 970 | | | | | $ | 9.72 | | | | | | 18,860 | | | | | | 9,430 | | |
|
Series A-4
|
| | | | 5,676 | | | | | | 5,676 | | | | | $ | 7.90 | | | | | | 89,700 | | | | | | 44,850 | | |
|
Series A-5
|
| | | | 1,486 | | | | | | 1,486 | | | | | $ | 8.35 | | | | | | 24,800 | | | | | | 12,400 | | |
|
Series A-6
|
| | | | 4,091 | | | | | | 4,091 | | | | | $ | 3.12 | | | | | | 25,500 | | | | | | 12,750 | | |
|
Series A-7
|
| | | | 3,238 | | | | | | 3,238 | | | | | $ | 6.61 | | | | | | 42,800 | | | | | | 21,400 | | |
|
Series B
|
| | | | 8,910 | | | | | | 8,887 | | | | | $ | 47.70 | | | | | | 423,903 | | | | | | 422,857 | | |
| | | | | | 39,865 | | | | | | 39,842 | | | | | | | | | | | $ | 646,925 | | | | | $ | 534,368 | | |
|
Series
|
| |
Conversion Ratio
|
| |||
|
Series A-1
|
| | | | 3.77 | | |
|
Series A-2
|
| | | | 4.08 | | |
|
Series A-3
|
| | | | 3.45 | | |
|
Series A-4
|
| | | | 3.11 | | |
|
Series A-5
|
| | | | 3.06 | | |
|
Series A-6
|
| | | | 2.78 | | |
|
Series A-7
|
| | | | 2.25 | | |
|
Series B
|
| | | | 1.00 | | |
| | | |
Number of
Service-Based Incentive Units |
| |
Weighted-Average
Grant Date Fair Value per Unit |
| ||||||
|
Unvested at December 31, 2024
|
| | | | 2,729 | | | | | $ | 1.82 | | |
|
Grants
|
| | | | 18,731 | | | | | | 0.45 | | |
|
Vested
|
| | | | (4,023) | | | | | | 0.72 | | |
|
Forfeited
|
| | | | (1,109) | | | | | | 0.72 | | |
|
Unvested at June 30, 2025
|
| | | | 16,328 | | | | | $ | 0.60 | | |
| | | |
Number of
Phantom Units |
| |
Weighted-Average
Grant Date Fair Value per Unit |
| ||||||
|
Unvested at December 31, 2024
|
| | | | 376 | | | | | $ | 0.94 | | |
|
Granted
|
| | | | 2,508 | | | | | | 0.45 | | |
|
Vested
|
| | | | (427) | | | | | | 0.58 | | |
|
Forfeited
|
| | | | (144) | | | | | | 0.45 | | |
|
Unvested at June 30, 2025
|
| | | | 2,313 | | | | | $ | 0.50 | | |
|
Loan
|
| |
Loan Date
|
| |
Aggregate Principal
Amount |
| |
Interest Rate
|
| |||||||||
|
1,275 BTC
|
| | | | 7/24/2025 | | | | | $ | 151,218 | | | | | | 4.3% | | |
|
Totals
|
| | | | | | | | | $ | 151,218 | | | | | | | | |
| | | |
Amount Paid or
to Be Paid |
| |||
|
SEC registration fee
|
| | | $ | 56,310 | | |
|
FINRA filing fee
|
| | | | 51,600 | | |
|
Exchange listing fee
|
| | | | 320,000 | | |
|
Printing and engraving expenses
|
| | | | 250,000 | | |
|
Legal fees and expenses
|
| | | | 6,065,507 | | |
|
Accounting fees and expenses
|
| | | | 4,425,054 | | |
|
Transfer agent and registrar fees and expenses
|
| | | | 5,200 | | |
|
Miscellaneous expenses
|
| | | | 41,231 | | |
|
Total
|
| | | $ | 11,214,902 | | |
| |
Exhibit
Number |
| |
Exhibit Description
|
|
| | 1.1* | | | | |
| | 2.1* | | | Form of Agreement and Plan of Merger, dated as of , 2025, by and between Gemini Astronaut Corps, LLC, and Gemini Space Station, Inc. | |
| | 2.2* | | | | |
| | 2.3* | | | | |
| | 3.1* | | | | |
| | 3.2* | | | | |
| | 4.1* | | | | |
| | 4.2* | | | | |
| | 5.1 | | | | |
| | 10.1* | | | | |
| | 10.2*#^ | | | | |
| | 10.3*^ | | | | |
| | 10.4*^ | | | Master Repurchase Agreement, dated as of July 25, 2025, by and between NYDIG Funding LLC and Gemini Space Station, LLC | |
| | 10.5* | | | | |
| | 10.6*† | | | | |
| | 10.7*† | | | | |
| | 10.8*#† | | | | |
| | 10.9*#† | | | | |
| | 10.10*#† | | | | |
| | 10.11*† | | | | |
| | 10.12*† | | | | |
| | 10.13† | | | | |
| | 10.14† | | | | |
| | 10.15*† | | | | |
| | 21.1* | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 24.1* | | | | |
| | 107 | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Tyler Winklevoss
Tyler Winklevoss
|
| |
Co-Founder, Chief Executive Officer, and Director (Principal Executive Officer)
|
| |
September 2, 2025
|
|
| |
*
Cameron Winklevoss
|
| |
Co-Founder, President, and Director
|
| |
September 2, 2025
|
|
| |
/s/ Dan Chen
Dan Chen
|
| |
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
| |
September 2, 2025
|
|
| |
*
Marshall Beard
|
| |
Chief Operating Officer and Director
|
| |
September 2, 2025
|
|
| |
*
Sachin Jaitly
|
| |
Director
|
| |
September 2, 2025
|
|
| |
*
Jonathan Durham
|
| |
Director
|
| |
September 2, 2025
|
|
| |
*
James Esposito
|
| |
Director
|
| |
September 2, 2025
|
|
| |
*
Maria Filipakis
|
| |
Director
|
| |
September 2, 2025
|
|
| | *By: | | |
/s/ Dan Chen
Dan Chen
Attorney-in-Fact |
|
Exhibit 5.1
September 2, 2025
Gemini Space Station, Inc.
600 Third Avenue, 2nd Floor
New York, NY 10016
To the addressee set forth above:
We have acted as local Nevada counsel to Gemini Space Station, Inc., a Nevada corporation (the “Company”), in connection with the filing by the Company of Amendment No. 2 to the Registration Statement on Form S-1 (File No. 333-289665) (the “Registration Statement”) with the Securities and Exchange Commission (the “Commission”) under the Securities Act of 1933, as amended (the “Act”), including the preliminary prospectus contained therein (the “Prospectus”), relating to (i) the issuance and sale by the Company of up to 16,666,667 shares (the “Firm Shares”, and together with the Option Shares (as defined below), the “Shares”) of the Company’s Class A common stock, par value $0.001 per share (the “Class A Common Stock”), and (ii) pursuant to an over-allotment option under the Underwriting Agreement (as defined below), the (a) issuance and sale by the Company of up to an additional 2,500,000 shares of Class A Common Stock (the “Company Option Shares”) and (b) sale by the Selling Stockholders (as defined in the Underwriting Agreement) of up to 103,652 shares of Class A Common Stock (the “Selling Stockholder Shares”, and together with the Company Option Shares, the “Option Shares”), all pursuant to an underwriting agreement by and between the Company and Goldman Sachs & Co. LLC and Citigroup Global Markets Inc., as representatives of the underwriters (the “Underwriting Agreement”). This opinion letter is being furnished at your request in accordance with the requirements of Item 601(b)(5) of Regulation S-K under the Act.
In our capacity as such counsel, we are familiar with the proceedings taken and proposed to be taken by the Company in connection with the registration of the Shares as described in the Registration Statement and the Prospectus. For purposes of this opinion letter, and except to the extent set forth in the numbered opinion paragraphs below, we have assumed that all such proceedings have been timely completed or will be timely completed in the manner presently proposed in the Registration Statement and the Prospectus.
For purposes of issuing this opinion letter, we have made such legal and factual examinations and inquiries, including an examination of originals or copies certified or otherwise identified to our satisfaction as being true copies of (i) the Registration Statement (including the Prospectus), (ii) the articles of incorporation and bylaws of the Company, each as amended to date, (iii) the forms of the amended and restated articles of incorporation and amended and restated bylaws of the Company filed as exhibits to the Registration Statement (collectively, the “A&R Governing Documents”), (iv) the form of the Underwriting Agreement filed as an exhibit to the Registration Statement, and (v) such agreements, instruments and other documents, or forms thereof, as we have deemed necessary or appropriate, and we have obtained from officers and other representatives and agents of the Company, and have relied upon, such certificates, representations and assurances as we have deemed necessary or appropriate.
Gemini Space Station, Inc.
September 2, 2025
Page 2
Without limiting the generality of the foregoing, in our examination and in issuing this opinion letter, we have, with your permission, assumed without independent verification that (i) the Underwriting Agreement will be duly authorized, executed and delivered by each party thereto, in substantially the form thereof filed as an exhibit to the Registration Statement; (ii) the obligations of each party set forth in the Underwriting Agreement will be its valid and binding obligations, enforceable in accordance with their respective terms; (iii) (A) the Company has taken or will take all corporate action required in connection with the authorization, execution and delivery of the Underwriting Agreement, (B) each of the A&R Governing Documents, in the respective forms thereof that have been filed as exhibits to the Registration Statement, will be effective and in full force and effect prior to any issuance of Shares, and (C) all Shares will be offered, issued and sold in compliance with all applicable laws, the A&R Governing Documents and the Underwriting Agreement ((iii)(A) through (iii)(C), inclusive, above are referred to collectively herein as the “Corporate Proceedings”)); (iv) except to the extent set forth in the numbered opinion paragraphs below, the statements of fact and representations and warranties set forth in the documents we have reviewed, including the Underwriting Agreement, are or will at all relevant times be, true and correct as to factual matters; (v) each natural person executing a document, at the time of such execution, has or will have sufficient legal capacity to do so; (vi) all documents submitted to us as originals are authentic, the signatures on all documents that we have examined are genuine, and all documents submitted to us as certified, conformed, photostatic, electronic or facsimile copies conform to the original documents; and (vii) all corporate records made available to us by the Company and all public records we have reviewed are accurate and complete.
We are qualified to practice law in the State of Nevada. The opinions set forth herein are expressly limited to and based exclusively on the general corporate laws of the State of Nevada, and we do not purport to be experts on, or to express any opinion with respect to the applicability thereto or the effect thereon of, the laws of any other jurisdiction. We express no opinion concerning, and we assume no responsibility as to laws or judicial decisions related to, or any orders, consents or other authorizations or approvals as may be required by, any federal laws, rules or regulations, including, without limitation, any federal securities laws, rules or regulations, or any state securities or “blue sky” laws, rules or regulations.
Based on the foregoing, and in reliance thereon, and having regard to legal considerations and other information that we deem relevant, we are of the opinion that:
1. The Company is validly existing as a corporation and in good standing under the laws of the State of Nevada.
Gemini Space Station, Inc.
September 2, 2025
Page 3
2. If and when all Corporate Proceedings have been taken and completed, including in respect of any offering, issuance or sale of Firm Shares, such Firm Shares will be duly authorized by the Company, and if, when and to the extent such Firm Shares are issued and sold in accordance with all applicable terms and conditions set forth in, and in the manner contemplated by, the Underwriting Agreement (including payment in full of any and all consideration required for such Firm Shares as prescribed thereunder), and in the manner described in the Registration Statement and the Prospectus, such Firm Shares will be validly issued, fully paid and nonassessable.
3. If and when all Corporate Proceedings have been taken and completed, including in respect of any offering, issuance or sale of Company Option Shares, such Company Option Shares will be duly authorized by the Company, and if, when and to the extent such Company Option Shares are issued and sold in accordance with all applicable terms and conditions set forth in, and in the manner contemplated by, the Underwriting Agreement (including payment in full of any and all consideration required for such Company Option Shares as prescribed thereunder), and in the manner described in the Registration Statement and the Prospectus, such Company Option Shares will be validly issued, fully paid and nonassessable.
4. If and when all Corporate Proceedings have been taken and completed, including in respect of the issuance of the Selling Stockholder Shares, such Selling Stockholder Shares will be duly authorized, validly issued, fully paid and nonassessable.
The opinions expressed herein are based upon the applicable laws of the State of Nevada and the facts in existence on the date hereof. In delivering this opinion letter to you, we disclaim any obligation to update or supplement the opinions set forth herein or to apprise you of any changes in such laws or facts after such time as the Registration Statement is declared effective. No opinion is offered or implied as to any matter, and no inference may be drawn, beyond the strict scope of the specific issues expressly addressed by the opinions set forth herein.
We consent to your filing this opinion letter as an exhibit to the Registration Statement and to the reference to our firmin the Prospectus under the heading “Legal Matters”. In giving such consent, we do not admit that we are in the category of persons whose consent is required under Section 7 of the Act or the rules and regulations of the Commission promulgated thereunder.
Very truly yours,
/s/ Brownstein Hyatt Farber Schreck, LLP
Exhibit 10.13
PRIVILEGED & CONFIDENTIAL
GEMINI SPACE STATION, INC.
2025 OMNIBUS INCENTIVE PLAN
1. Purposes of the Plan. The purposes of this 2025 Omnibus Incentive Plan are to attract and retain the best available personnel for positions of substantial responsibility, to provide additional incentive to Employees and Consultants and to promote the success of the Company’s business. Options granted under the Plan may be Incentive Stock Options or Nonstatutory Stock Options, as determined by the Administrator at the time of grant of an Option and subject to the applicable provisions of Section 422 of the Code and the regulations promulgated thereunder. Restricted Stock, Restricted Stock Units and Other Awards may also be granted under the Plan.
2. Definitions. As used herein, the following definitions shall apply:
(a) “Administrator” means the Board, the Compensation Committee of the Board or any other Committee.
(b) “Affiliate” means an entity, other than a Subsidiary or Parent, which (i) is under the control of the Company, (ii) controls the Company or (iii) is, together with the Company, under the common control of a third person or entity.
(c) “Applicable Laws” means all applicable laws, rules, regulations and requirements, including, but not limited to, all applicable U.S. federal, state or local laws, any Stock Exchange rules or regulations and the applicable laws, rules or regulations of any other country or jurisdiction where Awards are granted under the Plan or Participants reside or provide services, as such laws, rules and regulations shall be in effect from time to time.
(d) “Award” means any award of an Option, Restricted Stock, Restricted Stock Unit or Other Award under the Plan.
(e) “Award Agreement” means an Option Agreement, Restricted Stock Agreement, Restricted Stock Unit Agreement or Other Award Agreement, as applicable.
(f) “Board” means the Board of Directors of the Company.
(g) “Cashless Transaction” means a program approved by the Administrator in which payment of the Option exercise price and/or Tax Withholding Obligations applicable to an Award may be satisfied, in whole or in part, with Shares subject to the Award, including by delivery of an irrevocable direction to a securities broker (on a form prescribed by the Administrator) to sell Shares and to deliver all or part of the sale proceeds to the Company in payment of the aggregate exercise price and, if applicable, the amount necessary to satisfy the applicable Tax Withholding Obligations.
(h) “Cause” for termination of a Participant’s Continuous Service Status will exist (unless another definition is provided in an applicable Award Agreement, employment agreement or other applicable written agreement) if the Participant’s Continuous Service Status is terminated for any of the following reasons: (i) Participant’s willful failure to perform the Participant’s duties and responsibilities to the Company or Participant’s violation of any written Company policy; (ii) Participant’s commission of any act of fraud, embezzlement or dishonesty, or any other misconduct that has caused or is reasonably expected to result in injury to the Company (including, for the avoidance of doubt, reputational harm); (iii) Participant’s unauthorized use or disclosure of any proprietary information or trade secrets of the Company or any other party to whom the Participant owes an obligation of nondisclosure as a result of the Participant’s relationship with the Company; (iv) Participant’s material breach of any of the Participant’s obligations under any written agreement or covenant with the Company, including, without limitation, any noncompetition obligation; (v) Participant’s commission of a felony or other crime involving moral turpitude; or (vi) Participant’s gross negligence in connection with the Participant’s performance of services. The determination as to whether a Participant’s Continuous Service Status has been terminated for Cause shall be made in good faith by the Company and shall be final and binding on the Participant. The foregoing definition does not in any way limit the Company’s ability to terminate a Participant’s employment or consulting relationship at any time, and the term “Company” will be interpreted to include any Subsidiary, Parent, Affiliate, or any successor thereto, if appropriate.
(i) “Change in Control” means the occurrence of one of the following: (i) any consolidation or merger in which the Company is a constituent entity or is a party in which the voting shares and other voting securities of the Company that are outstanding immediately prior to the consummation of such consolidation or merger represent, or are converted into, securities of the surviving entity of such consolidation or merger (or of any parent of such surviving entity) that, immediately after the consummation of such consolidation or merger, together possess less than fifty percent (50%) of the total voting power of all voting securities of such surviving entity (or of any of its parents, if any) that are outstanding immediately after the consummation of such consolidation or merger; (ii) a sale or other transfer by the holders thereof of outstanding voting shares and/or other voting securities of the Company possessing more than fifty percent (50%) of the total voting power of all outstanding voting securities of the Company, whether in one transaction or in a series of related transactions, pursuant to an agreement or agreements to which the Company is a party and that has been approved by the Board, and pursuant to which such outstanding voting securities are sold or transferred to a single person or entity, to one or more persons or entities who are affiliates of each other, or to one or more persons or entities acting in concert; or (iii) the sale, lease, transfer or other disposition, in a single transaction or series of related transactions, by the Company and/or any subsidiary or subsidiaries of the Company, of all or substantially all the assets of the Company and its subsidiaries taken as a whole, (or, if substantially all of the assets of the Company and its subsidiaries taken as a whole are held by one or more subsidiaries, the sale or disposition (whether by consolidation, merger, conversion or otherwise) of such subsidiaries of the Company), except where such sale, lease, transfer or other disposition is made to the Company or one or more wholly owned subsidiaries of the Company
A transaction shall not constitute a Change in Control if its sole purpose is to change the state of the Company’s incorporation or to create a holding company that will be owned in substantially the same proportions by the persons who held the Company’s securities immediately before such transaction. In addition, if a Change in Control constitutes a payment event with respect to any amount or award which provides for a deferral of compensation and is subject to Section 409A, then notwithstanding anything to the contrary in the Plan, the transaction with respect to such amount or award must also constitute a “change in control event” as defined in Treasury Regulation Section 1.409A-3(i)(5) to the extent required to avoid accelerated taxation and/or tax penalties under Section 409A.
(j) “Code” means the Internal Revenue Code of 1986, as amended.
(k) “Committee” means (i) the Compensation Committee of the Board or (ii) one or more other committees or subcommittees of the Board appointed by the Board to administer the Plan in accordance with Section 4 hereof and consisting of one (1) or more Directors (or such greater number of Directors as shall constitute the minimum number permitted by Applicable Laws to establish a committee or sub-committee of the Board appointed for such purpose).
2
(l) “Common Stock” means the Company’s Class A common stock, par value $0.001 per share, as adjusted in accordance with Section 14 hereof.
(m) “Company” means Gemini Space Station, Inc., a Nevada corporation.
(n) “Consultant” means any person or entity, including an advisor but not an Employee, that renders, or has rendered (or person related to such entity renders or has rendered), services to the Company, or any Parent, Subsidiary or Affiliate, and such person or entity (or person related to such entity) is compensated for such services, and any Director who is not an Employee, whether compensated for such services as a Director or not.
(o) “Continuous Service Status” means the absence of any interruption or termination of service as an Employee or Consultant (unless otherwise provided for in the applicable Award Agreement), as determined by the Administrator in good faith and subject to Applicable Laws. Subject to Applicable Laws, the Administrator shall determine whether a leave of absence, or absence in military or government service, shall constitute an interruption of Continuous Service Status; provided, however, that, (i) if an Employee is holding an Incentive Stock Option and such leave exceeds 3 months, then, for purposes of Incentive Stock Option status only, such Employee’s service as an Employee shall be deemed terminated on the 1st day following such 3-month period, and the Incentive Stock Option shall thereafter automatically become a Nonstatutory Stock Option in accordance with Applicable Laws, unless reemployment upon the expiration of such leave is guaranteed by contract or statute, or unless provided otherwise pursuant to a written Company policy, and (ii) the Administrator shall not have any such discretion to the extent that the grant of such discretion would cause any tax to become due under Section 409A of the Code. Also, Continuous Service Status as an Employee or Consultant shall not be considered interrupted or terminated in the case of a transfer between locations of the Company or between the Company, its Parents, Subsidiaries or Affiliates, or their respective successors.
(p) “Director” means a member of the Board or a member of the board of directors (or managers) of any Parent, Subsidiary or Affiliate.
(q) “Disability” means “disability” within the meaning of Section 22(e)(3) of the Code.
(r) “Employee” means any person employed by the Company, or any Parent, Subsidiary or Affiliate, with the status of employment determined pursuant to such factors as are deemed appropriate by the Administrator in its sole discretion, subject to any requirements of the Applicable Laws, including the Code. The payment by the Company of a Director’s fee shall not be sufficient to constitute “employment” of such Director by the Company or any Parent, Subsidiary or Affiliate.
(s) “Evergreen Shares” means Shares made available for issuance under the Plan pursuant to Section 3(b) hereof.
(t) “Exchange Act” means the Securities Exchange Act of 1934, as amended.
(u) “Fair Market Value” means, as of any date, the value of the Common Stock determined as follows: (i) if the Common Stock is listed on any Stock Exchange or traded on any established market, the Fair Market Value of a Share will be, unless otherwise determined by the Administrator, the closing sales price for such stock as quoted on such exchange or market (or the exchange or market with the greatest volume of trading in the Common Stock) on the date of determination, as reported in a source the Administrator deems reliable; (ii) unless otherwise provided by the Administrator, if there is no closing sales price for the Common Stock on the date of determination, then the Fair Market Value of a Share will be the closing selling price on the last preceding date for which such quotation exists; or (iii) in the absence of such markets for the Common Stock, the Fair Market Value of a Share will be determined by the Administrator in good faith and in a manner that complies with Sections 409A and 422 of the Code.
3
(v) “Incentive Stock Option” means an Option intended to, and which does, in fact, qualify as an incentive stock option within the meaning of Section 422 of the Code.
(w) “IPO” means the sale of certain securities of the Company to the public in a firm-commitment underwritten public offering pursuant to an effective registration statement under the Securities Act of 1933, as amended.
(aa) “IPO Date” means the offering date of the IPO.
(bb) “Nonstatutory Stock Option” means an Option that is not intended to, or does not, in fact, qualify as an Incentive Stock Option.
(cc) “Option” means a stock option granted pursuant to the Plan.
(dd) “Option Agreement” means a written document, the form(s) of which shall be approved from time to time by the Administrator, reflecting the terms of an Option granted under the Plan and includes any documents attached to or incorporated into such Option Agreement, including, but not limited to, a notice of stock option grant and a form of exercise notice.
(ee) “Option Exchange Program” means a program approved by the Administrator whereby outstanding Options (i) are exchanged for Options with a lower exercise price, Restricted Stock, Restricted Stock Units, Other Awards, cash or other property or (ii) are amended to decrease the exercise price as a result of a decline in the Fair Market Value of the Common Stock.
(ff) “Optioned Stock” means Shares that are subject to an Option or that were issued pursuant to the exercise of an Option.
(gg) “Optionee” means an Employee or Consultant who receives an Option.
(hh) “Other Award” means an award granted to a Participant pursuant to Section 11 hereof.
(ii) “Other Award Agreement” means a written document, the form(s) of which shall be approved from time to time by the Administrator, reflecting the terms of Other Awards granted under the Plan and includes any document attached to such agreement.
(jj) “Parent” means any corporation (other than the Company) in an unbroken chain of corporations ending with the Company if, at the time of grant of the Award, each of the corporations other than the Company owns stock possessing 50% or more of the total combined Voting Power of all classes of stock in one of the other corporations in such chain. A corporation that attains the status of a Parent on a date after the adoption of the Plan shall be considered a Parent commencing as of such date.
(kk) “Participant” means any holder of one or more Awards or Shares issued pursuant to an Award.
(ll) “Plan” means this Gemini Space Station, Inc. 2025 Omnibus Incentive Plan, as may be amended from time to time.
(mm) “Restricted Stock” means Shares subject to restrictions that are purchased or granted pursuant to Section 10 hereof.
4
(nn) “Restricted Stock Agreement” means a written document, the form(s) of which shall be approved from time to time by the Administrator, reflecting the terms of Restricted Stock granted under the Plan and includes any documents attached to such agreement.
(oo) “Restricted Stock Unit” means a bookkeeping entry representing an amount equal to the Fair Market Value of one Share, granted pursuant to Section 10 hereof. Each Restricted Stock Unit represents an unfunded and unsecured obligation of the Company.
(pp) “Restricted Stock Unit Agreement” means a written document, the form(s) of which shall be approved from time to time by the Administrator, reflecting the terms of Restricted Stock Units granted under the Plan and includes any document attached to such agreement.
(qq) “Rule 16b-3” means Rule 16b-3 promulgated under the Exchange Act, as amended from time to time, or any successor provision.
(rr) “Share” means a share of Common Stock, as adjusted in accordance with Section 14 hereof.
(ss) “Stock Exchange” means any stock exchange or consolidated stock price reporting system on which prices for the Common Stock are quoted at any given time.
(tt) “Subsidiary” means any corporation (other than the Company) in an unbroken chain of corporations beginning with the Company if, at the time of grant of the Award, each of the corporations other than the last corporation in the unbroken chain owns stock possessing 50% or more of the total combined Voting Power of all classes of stock in one of the other corporations in such chain. A corporation that attains the status of a Subsidiary on a date after the adoption of the Plan shall be considered a Subsidiary commencing as of such date.
(uu) “Tax Withholding Obligations” means any applicable U.S. federal, state, local or non-U.S. tax withholding obligations, social contributions, required deductions or other similar obligations that may arise in connection with an Award.
(vv) “Ten Percent Holder” means a person who owns stock representing more than 10% of the Voting Power of the stock of the Company or any Parent or Subsidiary measured as of an Award’s date of grant.
(ww) “Voting Power” means the total combined voting power of all classes of stock (or, in the case of an entity that is not a corporation, similar equity interests) of the relevant entity determined in a manner consistent with the principles applicable to Section 409A of the Code.
5
3. Stock Subject to the Plan.
(a) Available Shares. Subject to the provisions of Section 14 of the Plan, the maximum aggregate number of Shares that may be issued under the Plan is [●]1 Shares, of which a maximum of [●]2 Shares may be issued under the Plan pursuant to Incentive Stock Options. The Shares issued under the Plan may be authorized, but unissued, or reacquired Shares. If an Award should expire or become unexercisable for any reason without having been exercised in full, or is surrendered pursuant to an Option Exchange Program, the unissued Shares that were subject to such Award shall, unless the Plan shall have been terminated, continue to be available under the Plan for issuance pursuant to future Awards. In addition, any Shares which are retained by the Company upon exercise of an Award in order to satisfy the exercise or purchase price for such Award or any Tax Withholding Obligations with respect to such Award shall be treated as not issued and shall continue to be available under the Plan for issuance pursuant to future Awards. Shares issued under the Plan that are later forfeited to the Company due to the failure to vest or that are repurchased by the Company at the original purchase price paid to the Company for the Shares (including, without limitation, upon forfeiture to or repurchase by the Company in connection with the termination of a Participant’s Continuous Service Status) shall, in each case, again be available for future grant under the Plan. Notwithstanding the foregoing, subject to the provisions of Section 14 hereof, in no event shall the maximum aggregate number of Shares that may be issued under the Plan pursuant to Incentive Stock Options exceed the number set forth in the first sentence of this Section 3(a) plus, to the extent allowable under Section 422 of the Code and the Treasury Regulations promulgated thereunder, the Evergreen Shares. Shares covered by Awards granted pursuant to the Plan in connection with the assumption, replacement, conversion or adjustment of outstanding equity-based awards in the context of a corporate acquisition or merger (within the meaning of any applicable Stock Exchange rule) shall not count as issued under the Plan for purposes of this Section 3(a).
(b) Evergreen Shares. In addition, the number of Shares available for issuance under the Plan will automatically increase on the first day of each fiscal year, for a period of not more than ten years from the date the Plan is approved by the stockholders of the Company, commencing on January 1 in the calendar year following the calendar year in which the IPO Date occurs and ending on (and including) January 1, 2035, in an amount equal to 5% of the total number of shares of all classes of the Company’s common stock outstanding on the last day of the calendar month prior to the date of such automatic increase. Notwithstanding the foregoing, the Board, or the Compensation Committee of the Board, may act prior to the first day of a given fiscal year to provide that there will be no increase in the number of Shares available for issuance under the Plan for such fiscal year or that the increase in the number of Shares available for issuance under the Plan for such year will be a lesser number of Shares than would otherwise occur pursuant to the preceding sentence.
4. Administration of the Plan.
(a) General. The Plan shall be administered by the Board, the Compensation Committee of the Board, or any other Committee appointed by the Board to administer the Plan, or a combination thereof, as determined by the Board. The Plan may be administered by different administrative bodies with respect to different classes of Participants. The Administrator may also from time to time authorize a subcommittee consisting of one or more members of the Board (including members who are employees of the Company) or employees of the Company to grant Awards to persons who are not “executive officers” of the Company (within the meaning of Rule 16a-1 under the Exchange Act) or Directors, subject to such restrictions and limitations as the Administrator may specify and to the requirements of Applicable Law.
(b) Committee Composition. If a Committee has been appointed by the Board pursuant to this Section 4, such Committee shall continue to serve in its designated capacity until otherwise directed by the Board. Such Committee shall consist of one (1) or more persons, each of whom qualifies as a “non-employee director” (within the meaning of Rule 16b-3) and as “independent” as required by the rules of any Stock Exchange, solely to the extent necessary to meet the requirements of Applicable Laws at the time of determination (it being understood that only two members of the Committee must qualify as “non-employee directors” for the purpose of complying with the exemption requirements of Rule 16b-3 and no members are required to be “independent” as long as the Company qualifies as a “controlled company” under the rules of the Stock Exchange). From time to time the Board may increase the size of any Committee and appoint additional members thereof, remove members (with or without cause) and appoint new members in substitution therefor, fill vacancies (however caused) and dissolve a Committee and thereafter directly administer the Plan, all to the extent permitted by the Applicable Laws and to the extent permitted or required by Rule 16b-3. All of the powers and responsibilities of the Committee under the Plan may be delegated by the Committee, in writing, to any subcommittee thereof, in which case the acts of such subcommittee shall be deemed to be acts of the Committee hereunder.
1 This number to be equal to 17% of all classes of the outstanding common stock of the Company on a fully diluted basis as of immediately following the closing of the IPO, without giving effect to any exercise by the underwriters of their option to purchase additional shares in the IPO.
2 This number to be equal to the initial share reserve (i.e., 17% of all classes of the outstanding common stock of the Company on a fully diluted basis as of immediately following the closing of the IPO, without giving effect to any exercise by the underwriters of their option to purchase additional shares in the IPO).
6
(c) Powers of the Administrator. Subject to the provisions of the Plan and, in the case of a Committee appointed by the Board, the specific duties delegated by the Board to such Committee, the Administrator shall have the authority, in its sole discretion:
(i) to administer the Plan and to adopt, amend and rescind from time to time rules and regulations for the administration of the Plan;
(ii) to determine the Fair Market Value of the Common Stock in accordance with Section 2(u) hereof; provided that such determination shall be applied consistently with respect to Participants under the Plan;
(iii) to select the Employees and Consultants to whom Awards may from time to time be granted;
(iv) to determine the number of Shares to be covered by each Award (other than a cash-based Other Award), and the amount of cash to be covered by each cash-based Other Award;
(v) to approve the form(s) of Award Agreement(s) and other related documents used under the Plan;
(vi) to determine the terms and conditions, not inconsistent with the terms of the Plan, of any Award granted hereunder, which terms and conditions include but are not limited to the exercise or purchase price, the time or times when Awards may vest and/or be exercised (which may be based on performance criteria), the circumstances (if any) when vesting will be accelerated or forfeiture restrictions will be waived, and any restriction or limitation regarding any Award, Optioned Stock, Restricted Stock, Restricted Stock Unit or Share underlying an Other Award;
(vii) to amend, waive or otherwise adjust the terms and conditions of any outstanding Award, any Award Agreement or any other agreement related to any Optioned Stock, Restricted Stock, Restricted Stock Unit or Share underlying an Other Award, including any amendment adjusting vesting or exercisability (e.g., in connection with a change in the terms or conditions under which such person is providing services to the Company); provided that no such amendment, waiver or adjustment shall be made that would materially and adversely affect the rights of any Participant without the Participant’s consent; and provided, further, that the Administrator shall not have any such authority to the extent that the grant of such authority would cause any tax to become due under Section 409A of the Code;
(viii) to (A) extend the term of any Award, including, without limitation, extending the period following a termination of a Participant’s Continuous Service Status during which any such Award may remain outstanding or (B) provide for the accrual of dividends or dividend equivalents with respect to any such Award; provided that the Administrator shall not have any such authority to the extent that the grant of such authority would cause any tax to become due under Section 409A of the Code; and provided, further, that no payment in respect of accrued dividends or dividend equivalents shall be made prior to the vesting of the relevant Award;
7
(ix) subject to Applicable Laws and Section 4(h) hereof, to implement an Option Exchange Program and establish the terms and conditions of such Option Exchange Program; provided that no amendment or adjustment to an Option that would materially and adversely affect the rights of any Optionee shall be made without the Participant’s consent;
(x) to approve addenda pursuant to Section 4(d) hereof or to grant Awards to, or to modify the terms of any outstanding Award Agreement or any agreement related to any Optioned Stock, Restricted Stock, Restricted Stock Unit or Share underlying an Other Award held by, Participants who are foreign nationals or employed outside of the United States with such terms and conditions as the Administrator deems necessary or appropriate to accommodate differences in local law, tax policy or custom which deviate from the terms and conditions set forth in this Plan to the extent necessary or appropriate to accommodate such differences;
(xi) to construe and interpret the terms of the Plan, any Award Agreement and any agreement related to any Optioned Stock, Restricted Stock, Restricted Stock Unit or Share underlying an Other Award, which constructions, interpretations and decisions shall be final and binding on all Participants; and
(xii) to exercise discretion to take or make any and all other actions or determinations which it determines to be necessary or advisable for the administration of the Plan.
(d) Addenda. The Administrator may approve such addenda to the Plan as it may consider necessary or appropriate for the purpose of granting Awards to Employees or Consultants, which Awards may contain such terms and conditions as the Administrator deems necessary or appropriate to accommodate differences in local law, tax policy or custom, which, if so required under Applicable Laws, may deviate from the terms and conditions set forth in this Plan. The terms of any such addenda shall supersede the terms of the Plan to the extent necessary to accommodate such differences but shall not otherwise affect the terms of the Plan as in effect for any other purpose.
(e) Delegation of Administration of the Plan. The Administrator may delegate the administration of the Plan to one or more officers or employees of the Company, and such delegate administrator(s) may have the authority to execute and distribute Award Agreements, to maintain records relating to Awards, to process or oversee the issuance of Common Stock under Awards, to interpret and administer the terms of Awards and to take such other actions as may be necessary or appropriate for the administration of the Plan and of Awards under the Plan; provided that in no case shall any such delegate administrator be authorized (i) to grant Awards under the Plan (except in connection with any delegation made by the Administrator pursuant to Section 4(a) hereof), (ii) to take any action inconsistent with Section 409A of the Code or (iii) to take any action inconsistent with Applicable Law. Any action by any such delegate administrator within the scope of its delegation shall be deemed for all purposes to have been taken by the Administrator and, except as otherwise specifically provided, references in this Plan to the Administrator shall include any such delegate administrator. The Administrator, and, to the extent it so provides, any subcommittee, shall have sole authority to determine whether to review any actions and/or interpretations of any such delegate administrator, and if the Administrator shall decide to conduct such a review, any such actions and/or interpretations of any such delegate administrator shall be subject to approval, disapproval or modification by the Administrator.
8
(e) Indemnification. To the maximum extent permitted by Applicable Laws, each member of the Committee (including officers of the Company, if applicable), or of the Board, as applicable, shall be indemnified and held harmless by the Company against and from (i) any loss, cost, liability or expense that may be imposed upon or reasonably incurred by the Participant in connection with or resulting from any claim, action, suit or proceeding to which Participant may be a party or in which Participant may be involved by reason of any action taken or failure to act under the Plan or pursuant to the terms and conditions of any Award except for actions taken in bad faith or failures to act in good faith, and (ii) any and all amounts paid by the Participant in settlement thereof, with the Company’s approval, or paid by the Participant in satisfaction of any judgment in any such claim, action, suit or proceeding against the Participant; provided that such member shall give the Company an opportunity, at its own expense, to handle and defend any such claim, action, suit or proceeding before Participant undertakes to handle and defend it on the Participant’s own behalf. The foregoing right of indemnification shall not be exclusive of any other rights of indemnification to which such persons may be entitled under the Company’s Articles of Incorporation, Certificate of Incorporation or Bylaws, by contract, as a matter of law or otherwise, or under any other power that the Company may have to indemnify or hold harmless each such person.
(f) Decisions of the Administrator. Decisions of the Administrator shall be final, binding and conclusive on all parties. For the avoidance of doubt, the Administrator may exercise all discretion granted to it under the Plan in a non-uniform manner among Participants and Awards, and the Administrator may take different actions with respect to the vested and unvested portions of an Award.
(g) Stockholder Approval Required for Repricing. Notwithstanding any provision of this Plan to the contrary, in no event shall (i) any repricing (within the meaning of U.S. generally accepted accounting principles or any applicable Stock Exchange rule) of Options issued under the Plan be permitted at any time under any circumstances, (ii) any new Awards be issued in substitution for outstanding Options previously granted to Participants if such action would be considered a repricing (within the meaning of U.S. generally accepted accounting principles or any applicable Stock Exchange rule) or (iii) any Option or stock appreciation right (x) have its exercise price be reduced or (y) be purchased (or otherwise “cashed out”) by the Company if, on the date of such purchase, the exercise price per Share covered by such Option or stock appreciation right is less than 100% of the Fair Market Value of a Share on such date, in the case of each (i)-(iii), unless the approval of the stockholders of the Company has been obtained to take such action.
5. Eligibility.
(a) Recipients of Grants. Nonstatutory Stock Options, Restricted Stock, Restricted Stock Units and Other Awards may be granted to Employees and Consultants, subject to Applicable Laws. Incentive Stock Options may be granted only to Employees of the Company or of a Subsidiary.
(b) Type of Option. Each Option shall be designated in the Option Agreement as either an Incentive Stock Option or a Nonstatutory Stock Option.
(c) ISO $100,000 Limitation. Notwithstanding any designation under Section 5(b), to the extent that the aggregate Fair Market Value of Shares with respect to which Options designated as Incentive Stock Options are exercisable for the first time by any Optionee during any calendar year (under all plans of the Company or any Parent or Subsidiary) exceeds $100,000, such excess Options shall be treated as Nonstatutory Stock Options. For purposes of this Section 5(c), Incentive Stock Options shall be taken into account in the order in which they were granted, and the Fair Market Value of the Shares subject to an Incentive Stock Option shall be determined as of the date of the grant of such Option.
(d) No Employment Rights. Neither the Plan nor any Award shall confer upon any Employee or Consultant any right with respect to continuation of an employment or consulting relationship with the Company (any Parent, Subsidiary or Affiliate), nor shall it interfere in any way with (i) such Employee’s or Consultant’s right or the Company’s (Parent’s, Subsidiary’s or Affiliate’s) right to terminate the Participant’s employment or consulting relationship at any time, with or without cause, or (ii) the Company’s right to increase or decrease the compensation of the Participant from the rate in existence at the time of the grant of an Award. No payment with respect to any Awards under the Plan shall be taken into account in determining any benefits under any pension, retirement, profit sharing, group insurance or other benefit plan of the Company except as otherwise specifically provided in such other plan.
9
(e) No Right to Awards. No person shall have any claim or right to receive an Award hereunder. The Administrator’s granting of an Award to a Participant at any time shall neither require the Administrator to grant an Award to such Participant, or to any other Participant or other person at any time, nor preclude the Administrator from making subsequent grants to such Participant or any other Participant or other person.
6. Term of Plan. The Plan shall be adopted by the Compensation Committee of the Board effective as of the IPO Date, subject to the approval of the stockholders of the Company as provided in Section 25 hereof. It shall continue in effect for a term of ten (10) years from its adoption by the Compensation Committee of the Board unless sooner terminated under Section 17 hereof.
7. Term of Option. The term of each Option shall be the term stated in the Option Agreement; provided that the term shall be no more than ten (10) years from the date of grant thereof or such shorter term as may be provided in the Option Agreement; and provided, further, that, in the case of an Incentive Stock Option granted to a person who at the time of such grant is a Ten Percent Holder, the term of the Option shall be five (5) years from the date of grant thereof or such shorter term as may be provided in the Option Agreement.
8. Limitation on Grants to Non-Employee Directors. The maximum number of Shares subject to Awards (and of cash subject to cash-based Other Awards) granted under the Plan or otherwise during any one calendar year to any Director (other than a Director who is also an Employee) for service on the Board, taken together with any cash fees paid by the Company to such Director during such calendar year for service on the Board, will not exceed $1,000,000 in total value (calculating the value of any such Awards based on the grant date fair value of such Awards for financial reporting purposes); provided, however, that with respect to the first calendar year during which such a Director serves on the Board (or, in the event such Director does not receive any Awards during such first calendar year, the second calendar year during which such a Director serves on the Board), such maximum total value shall instead be $2,000,000.
9. Options.
(a) Exercise Price. The per Share exercise price for the Shares to be issued pursuant to the exercise of an Option shall be such price as is determined by the Administrator and set forth in the Option Agreement, but shall be subject to the following:
(i) In the case of an Incentive Stock Option:
(A) granted to an Employee who at the time of grant is a Ten Percent Holder, the per Share exercise price shall be no less than 110% of the Fair Market Value on the date of grant; or
(B) granted to any other Employee, the per Share exercise price shall be no less than 100% of the Fair Market Value on the date of grant;
(ii) in the case of a Nonstatutory Stock Option, the per Share exercise price shall be such price as is determined by the Administrator, provided that, if the per Share exercise price is less than 100% of the Fair Market Value on the date of grant, it shall otherwise comply with all Applicable Laws, including Section 409A of the Code; and
(iii) Notwithstanding the foregoing, Options may be granted (or assumed) with a per Share exercise price other than as required above pursuant to a merger or other corporate transaction.
10
(b) Permissible Consideration. The consideration to be paid for the Shares to be issued upon exercise of an Option, including the method of payment, shall be determined by the Administrator (and, in the case of an Incentive Stock Option and to the extent required by Applicable Laws, shall be determined at the time of grant) and may consist entirely of (1) cash; (2) check; (3) to the extent permitted under Applicable Laws, delivery of a promissory note with such recourse, interest, security and redemption provisions as the Administrator determines to be appropriate; (4) other previously owned Shares that have a Fair Market Value on the date of surrender equal to the aggregate exercise price of the Shares as to which the Option is exercised; (5) a Cashless Transaction; (6) such other consideration and method of payment permitted under Applicable Laws; or (7) any combination of the foregoing methods of payment. In making its determination as to the type of consideration to accept, the Administrator shall consider if acceptance of such consideration may be reasonably expected to benefit the Company, and the Administrator may, in its sole discretion, refuse to accept a particular form of consideration at the time of any Option exercise.
(c) Exercise of Options.
(i) Exercisability. Any Option granted hereunder shall be exercisable at such times and under such conditions as determined by the Administrator, consistent with the terms of the Plan and reflected in the Option Agreement, including vesting criteria. Any such vesting criteria may be based upon the achievement of Company-wide, business unit, or individual goals (including, but not limited to, Continuous Service Status), or any other basis determined by the Administrator in its sole discretion. Each Option shall be exercisable in whole or in part. The partial exercise of an Option shall not cause the expiration, termination or cancellation of the remaining portion thereof.
(ii) Minimum Exercise Requirements. An Option may not be exercised for a fraction of a Share. The Administrator may require that an Option be exercised as to a minimum number of Shares or a minimum aggregate exercise price; provided that such requirement shall not prevent an Optionee from exercising the full number of Shares as to which the Option is then exercisable.
(iii) Procedures for and Results of Exercise. An Option shall be deemed exercised when written notice of such exercise has been received by the Company in accordance with the terms of the Option Agreement by the person entitled to exercise the Option and the Company has received full payment for the Shares with respect to which the Option is exercised and has paid, or made arrangements to satisfy, any Tax Withholding Obligations in accordance with Section 12 hereof. The exercise of an Option shall result in a decrease in the number of Shares that thereafter may be available, both for purposes of the Plan and for sale under the Option, by the number of Shares as to which the Option is exercised.
(iv) Rights as Stockholder. Until the issuance of the Shares (as evidenced by the appropriate entry on the books of the Company or of a duly authorized transfer agent of the Company), no right to vote or receive dividends or any other rights as a stockholder shall exist with respect to the Optioned Stock, notwithstanding the exercise of the Option. No adjustment will be made for a dividend or other right for which the record date is prior to the date of issuance, except as provided in Section 14 hereof.
(v) No Obligation to Exercise. The grant to a Participant of an Option shall impose no obligation upon such Participant to exercise such Option.
11
(d) Termination of Continuous Service Status. The Administrator shall establish and set forth in the applicable Option Agreement the terms and conditions upon which an Option shall remain exercisable, if at all, following termination of an Optionee’s Continuous Service Status, which provisions may be waived or modified by the Administrator at any time. To the extent that an Option Agreement does not specify the terms and conditions upon which an Option shall terminate upon termination of an Optionee’s Continuous Service Status, the following provisions shall apply:
(i) General Provisions. If the Optionee (or other person entitled to exercise the Option) does not exercise the Option to the extent so entitled within the time specified below, the Option shall terminate and the Optioned Stock underlying the unexercised portion of the Option shall revert to the Plan. In no event may any Option be exercised after the expiration of the Option term as set forth in the Option Agreement (and subject to Section 7 hereof).
(ii) Termination other than Upon Disability or Death or for Cause. In the event of termination of an Optionee’s Continuous Service Status other than under the circumstances set forth in subsections (iii) through (v) below, such Optionee may exercise any outstanding Option at any time within thirty (30) days following such termination to the extent the Optionee is vested in such Option. The unvested portion of any outstanding Option held by such Optionee shall immediately terminate upon the termination of the Optionee’s Continuous Service Status.
(iii) Disability of Optionee. In the event of termination of an Optionee’s Continuous Service Status as a result of the Participant’s Disability, such Optionee may exercise any outstanding Option at any time within twelve (12) months following such termination to the extent the Optionee is vested in such Option. The unvested portion of any outstanding Option held by such Optionee shall immediately terminate upon the termination of the Optionee’s Continuous Service Status.
(iv) Death of Optionee. In the event of the death of an Optionee during the period of Continuous Service Status since the date of grant of any outstanding Option, or within thirty (30) days following termination of Optionee’s Continuous Service Status, the Option may be exercised by any beneficiaries designated in accordance with Section 23 hereof, or if there are no such beneficiaries, by the Optionee’s estate, or by a person who acquired the right to exercise the Option by bequest or inheritance, at any time within twelve (12) months following the date of death or, if earlier, the date the Optionee’s Continuous Service Status terminated, but only to the extent the Optionee is vested in such Option. The unvested portion of any outstanding Option held by such Optionee shall immediately terminate upon the termination of the Optionee’s Continuous Service Status.
(v) Termination for Cause. In the event of termination of an Optionee’s Continuous Service Status for Cause, any outstanding Option (including any vested portion thereof) held by such Optionee shall immediately terminate in its entirety upon first notification to the Optionee of termination of the Optionee’s Continuous Service Status for Cause. If an Optionee’s Continuous Service Status is suspended pending an investigation of whether the Optionee’s Continuous Service Status will be terminated for Cause, all the Optionee’s rights under any Option, including the right to exercise the Option, shall be suspended during the investigation period.
10. Restricted Stock and Restricted Stock Units.
(a) Restricted Stock.
(i) Rights to Purchase or Receive. When a right to purchase or receive Restricted Stock is granted under the Plan, the Company shall advise the recipient in writing of the terms, conditions and restrictions applicable to the offer or grant, including the number of Shares that such person shall be entitled to purchase or receive, the price to be paid, if any (which shall be as determined by the Administrator, subject to Applicable Laws, including any applicable securities laws), and the time within which such person must accept such offer. The permissible consideration for Restricted Stock shall be determined by the Administrator and shall be the same as is set forth in Section 9(b) with respect to exercise of Options. The offer to purchase or receive Shares shall be accepted by execution of a Restricted Stock Agreement in the form determined by the Administrator.
12
(ii) Vesting Terms. The Restricted Stock shall vest at such rate or based on such criteria as the Administrator may determine. Any such vesting criteria may be based upon the achievement of Company-wide, business unit, or individual goals (including, but not limited to, Continuous Service Status), or any other basis determined by the Administrator in its sole discretion. Notwithstanding the foregoing, at any time after the delivery of Restricted Stock, the Administrator, in its sole discretion, may reduce or waive any applicable vesting criteria.
(iii) Termination of Continuous Service Status. Unless otherwise provided in the applicable Restricted Stock Agreement, in the event the Participant’s Continuous Service Status is terminated for any reason (including death or Disability) prior to the vesting of a Share of Restricted Stock, such Share shall be (i) forfeited for no consideration, in the event it was granted to the Participant, or (ii) subject to a repurchase option exercisable by the Company at the original purchase price paid by the Participant, in the event it was purchased by the Participant.
(iv) Other Provisions. The Restricted Stock Agreement shall contain such other terms, provisions and conditions not inconsistent with the Plan as may be determined by the Administrator in its sole discretion. In addition, the provisions of Restricted Stock Agreements need not be the same with respect to each Participant.
(v) Rights as a Stockholder. Once the Restricted Stock is purchased or received, the Participant shall have the rights equivalent to those of a stockholder, and shall be a record holder when the Participant’s purchase and/or the issuance of the Shares is entered upon the records of the duly authorized transfer agent of the Company. No adjustment will be made for a dividend or other right for which the record date is prior to the date the Restricted Stock is purchased or received, except as provided in Section 14 of the Plan.
(b) Restricted Stock Units.
(i) Award Terms. When Restricted Stock Units are granted under the Plan, the Company shall advise the recipient in writing of the terms, conditions and restrictions applicable to the Award, including the number of Restricted Stock Units that such person shall be entitled to receive. The offer to receive Restricted Stock Units shall be accepted by execution of a Restricted Stock Unit Agreement in the form determined by the Administrator.
(ii) Vesting and Settlement. The Administrator may, in its sole discretion, set vesting criteria for the Restricted Stock Units that must be met in order to be eligible to receive a payout pursuant to the Award (note that the Administrator may specify additional conditions which must also be met in order to receive a payout pursuant to the Award). Any such vesting criteria may be based upon the achievement of Company-wide, business unit, or individual goals (including, but not limited to, Continuous Service Status), or any other basis determined by the Administrator in its sole discretion. Notwithstanding the foregoing, at any time after the grant of Restricted Stock Units, the Administrator, in its sole discretion, may reduce or waive any applicable vesting criteria.
13
(iii) Form and Timing of Settlement. Settlement of earned Restricted Stock Units will be made upon the date(s) determined by the Administrator and may be subject to additional conditions, if any, each as set forth in the Restricted Stock Unit Agreement. The Administrator, in its sole discretion, may settle earned Restricted Stock Units in cash, Shares, or a combination of both.
(iv) Other Provisions. The Restricted Stock Unit Agreement shall contain such other terms, provisions and conditions not inconsistent with the Plan as may be determined by the Administrator in its sole discretion. In addition, the provisions of Restricted Stock Unit Agreements need not be the same with respect to each Participant.
(v) Rights as a Stockholder. Until the issuance of the Shares (as evidenced by the appropriate entry on the books of the Company or of a duly authorized transfer agent of the Company) (if any), no right to vote or receive dividends or any other rights as a stockholder shall exist with respect to the Restricted Stock Units. No adjustment will be made for a dividend or other right for which the record date is prior to the date of issuance, except as provided in Section 14 hereof.
11. Other Awards.
(a) General. The Administrator may from time to time grant cash-based, equity-based or equity-related awards not otherwise described herein in such amounts and on such terms as it shall determine, subject to the terms and conditions set forth in the Plan. Without limiting the generality of the preceding sentence, each such Other Award may (i) involve the transfer of actual Shares to Participants, either at the time of grant or thereafter, or payment in cash or otherwise, (ii) be subject to performance-based vesting conditions and/or multipliers and/or service-based vesting conditions, (iii) be in the form of cash, stock appreciation rights, phantom stock, performance shares, deferred share units, share-denominated performance units or other similar awards and (iv) be designed to comply with Applicable Laws of jurisdictions other than the United States; provided that each cash-based Other Award shall be denominated in cash and each equity-based or equity-related Other Award shall be denominated in, or shall have a value determined by reference to, a number of Shares, in each case that is specified (or will be determined using a formula that is specified) at the time of the grant of such Other Award.
(b) Award Terms. When Other Awards are granted under the Plan, the Company shall advise the recipient in writing of the terms, conditions and restrictions applicable to the Other Award. The offer to receive Other Awards shall be accepted by execution of an Other Award Agreement in the form determined by the Administrator.
(c) Vesting, Settlement and Payment. The Administrator may, in its sole discretion, set vesting criteria for the Other Award that must be met in order to be eligible to receive a payout pursuant to the Award (note that the Administrator may specify additional conditions which must also be met in order to receive a payout pursuant to the Award). Any such vesting criteria may be based upon the achievement of Company-wide, business unit, or individual goals (including, but not limited to, Continuous Service Status), or any other basis determined by the Administrator in its sole discretion. Notwithstanding the foregoing, at any time after the grant of the Other Award, the Administrator, in its sole discretion, may reduce or waive any applicable vesting criteria.
(d) Form and Timing of Settlement or Payment. Settlement or payment of earned Other Awards will be made upon the date(s) determined by the Administrator and may be subject to additional conditions, if any, each as set forth in the Other Award Agreement. The Administrator will settle earned cash-based Other Awards solely in cash but, in its sole discretion, may settle earned equity-based or equity related Other Awards in cash, Shares, or a combination of both.
(e) Other Provisions. The Other Award Agreement shall contain such other terms, provisions and conditions not inconsistent with the Plan as may be determined by the Administrator in its sole discretion. The provisions of Other Award Agreements need not be the same with respect to each Participant.
14
(f) Rights as a Stockholder. Until the issuance of the Shares (as evidenced by the appropriate entry on the books of the Company or of a duly authorized transfer agent of the Company) (if any), no right to vote or receive dividends or any other rights as a stockholder shall exist with respect to the equity-based or equity-related Other Awards. No adjustment will be made for a dividend or other right for which the record date is prior to the date of issuance, except as provided in Section 14 hereof.
12. Taxes.
(a) As a condition of the grant, vesting and exercise or settlement of an Award, the Participant (or, in the case of the Participant’s death or a permitted transferee, the person holding, exercising or receiving the proceeds of the Award) shall make such arrangements as the Administrator may require for the satisfaction of any Tax Withholding Obligations that may arise in connection with such Award. The Company shall not be required to issue any Shares under the Plan until such obligations are satisfied.
(b) Unless otherwise permitted by the Administrator in its sole discretion, upon the exercise or settlement of an Award and issuance of the resulting Shares, the Company, on the Participant’s behalf, will instruct the Company’s transfer agent (together with any other party the Company determines necessary to execute this sell-to-cover arrangement, the “Agent”) to sell the number of Shares as may be necessary to satisfy any resulting Tax Withholding Obligations, the Agent will remit the cash proceeds of such sale to the Company and the Company shall then make a cash payment equal to the required Tax Withholding Obligations from the cash proceeds of such sale directly to the appropriate taxing authorities. Each Participant’s acceptance of an Award under the Plan will constitute the Participant’s authorization to the Company and instruction and authorization to the Agent to complete the transactions described in the foregoing sell-to-cover arrangement. In addition, upon the exercise or settlement of any Award in cash, or the making of any other payment with respect to any Award (other than in Shares), the Company shall have the right to withhold from any payment required to be made pursuant thereto an amount sufficient to satisfy any Tax Withholding Obligations attributable to such exercise, settlement or payment.
13. Non-Transferability of Awards. Unless otherwise determined by the Administrator, Awards may not be sold, pledged, assigned, hypothecated, transferred or disposed of in any manner other than by will or by the laws of descent or distribution. The designation of a beneficiary by a Participant will not constitute a transfer. An Option may be exercised, during the lifetime of the holder of the Option, only by such holder or a transferee permitted by this Section 13. Upon the death of a Participant, outstanding Awards granted to such Participant may be exercised only by the executors or administrators of the Participant’s estate, by any person or persons who shall have acquired such right to exercise by will or by the laws of descent and distribution or by another transferee permitted by the Administrator pursuant to this Section 13. No transfer by will, the laws of descent and distribution or otherwise of any Award, or of the right to exercise any Award, shall be effective to bind the Company unless (a) the Administrator shall have been furnished with written notice thereof and with a copy of the will and/or such evidence as the Administrator may deem necessary to establish the validity of the transfer, (b) if the transfer was other than by will or by the laws of descent or distribution, the Administrator has provided its written consent to such transfer, and (c) the Administrator shall have been furnished with an agreement by the transferee to comply with all the terms and conditions of the Award that are or would have been applicable to the Participant, to be bound by the acknowledgements made by the Participant in connection with the grant of the Award and, if the transfer was other than by will or by the laws of descent or distribution, to be bound by any additional conditions the Administrator may, in its sole discretion, impose. For the avoidance of doubt, to the extent an unvested Award is transferred, the Continuous Service Status of the Participant will continue to determine, without limitation, the vesting and exercisability of such Award, to the same extent that the Continuous Service Status of the Participant would have done so had the Participant continued to directly hold such Award.
15
14. Adjustments Upon Changes in Capitalization, Merger or Certain Other Transactions.
(a) Changes in Capitalization. Subject to any action required under Applicable Laws by the stockholders of the Company, (i) the numbers and class (or type) of Shares, units representing Shares, or other stock or securities: (x) available for future Awards (including pursuant to Incentive Stock Options) under Section 3 hereof and (y) covered by each outstanding Award, (ii) the price per Share covered by each such outstanding Option, and (iii) any repurchase price per Share applicable to Shares issued pursuant to any Award, shall be proportionately adjusted (or substituted) by the Administrator in the event of a stock split, reverse stock split, stock dividend, combination, consolidation, recapitalization (including a recapitalization through a large nonrecurring cash dividend) or reclassification of the Shares, subdivision of the Shares, exchange of the Shares, a rights offering, a reorganization, merger, spin-off, split-up, change in corporate structure, other increase or decrease in the number of Shares or other similar occurrence. Any adjustment by the Administrator pursuant to this Section 14(a) shall be made in the Administrator’s sole discretion and shall be final, binding and conclusive. Except as expressly provided herein, (I) no issuance by the Company of shares of stock of any class, or securities convertible into shares of stock of any class, shall affect, and no adjustment by reason thereof shall be made with respect to, the number or price of Shares subject to, or the terms related to, an Award, and (II) no Participant shall have any rights by reason of any subdivision or consolidation of shares of stock of any class, the payment of any dividends or dividend equivalents, any increase or decrease in the number of shares of stock of any class or any dissolution, liquidation, merger or consolidation of the Company or any other corporation. If, by reason of a transaction described in this Section 14(a) or an adjustment pursuant to this Section 14(a), a Participant’s Award Agreement or agreement related to any Optioned Stock, Restricted Stock, Restricted Stock Unit or Share underlying an Other Award covers additional or different shares of stock or securities (or units representing additional or different shares of stock or securities), then such additional or different shares (and the units representing such additional or different shares), and the Award Agreement or agreement related to the Optioned Stock, Restricted Stock, Restricted Stock Unit or Share underlying an Other Award in respect thereof, shall be subject to all of the terms, conditions and restrictions which were applicable to the Award, Optioned Stock, Restricted Stock, Restricted Stock Units or Shares underlying an Other Award prior to such adjustment.
(b) Dissolution or Liquidation. In the event of the dissolution or liquidation of the Company, each Award will terminate immediately prior to the consummation of such action, unless otherwise determined by the Administrator.
(c) Corporate Transactions. In the event of (i) a transfer of all or substantially all of the Company’s assets, (ii) a merger, consolidation or other capital reorganization or business combination transaction of the Company with or into another corporation, entity or person, (iii) the consummation of a transaction, or series of related transactions, in which any “person” (as such term is used in Sections 13(d) and 14(d) of the Exchange Act) becomes the “beneficial owner” (as defined in Rule 13d-3 of the Exchange Act), directly or indirectly, of more than 50% of the total Voting Power of the Company, or (iv) a Change in Control (each transaction set forth in clauses (i) through (iv) hereof, a “Corporate Transaction”), each outstanding Award (vested or unvested) will be treated as the Administrator determines, which determination may be made without the consent of any Participant and need not treat all outstanding Awards (or portion thereof) in an identical manner. Such determination, without the consent of any Participant, may provide (without limitation) for one or more of the following in the event of a Corporate Transaction: (A) the continuation of such outstanding Awards by the Company (if the Company is the surviving corporation); (B) the assumption of such outstanding Awards by the surviving corporation or its parent; (C) the substitution by the surviving corporation or its parent of new options or equity awards for such Awards; (D) the cancellation of such Awards in exchange for a payment to the Participants equal to the excess (if any) of (1) the Fair Market Value of the Shares subject to such Awards as of the closing date of such Corporate Transaction (which may, for this purpose, be determined by reference to the value, as determined by the Administrator, of the property (including cash) received by the holder of a Share as a result of such Corporate Transaction) over (2) the exercise price or purchase price paid or to be paid for the Shares subject to the Awards (if any); or (E) the cancellation of any outstanding Awards for no consideration.
16
(d) Savings Clause. No provision of this Section 14 shall be given effect to the extent that such provision would cause any tax to become due under Section 409A of the Code. Furthermore, no provision of this Section 14 shall be given effect to the extent such provision would result in short-swing profits liability under Section 16 of the Exchange Act or violate the exemptive conditions of Rule 16b-3 of the Exchange Act.
15. Change in Control. An Award may be subject to additional acceleration of vesting and exercisability upon or after a Change in Control as may be provided in the Award Agreement for such Award, any other written agreement between the Company and the Participant, any severance or similar plan of the Company, or pursuant to resolutions duly adopted by the Administrator.
16. Time of Granting of Awards. The date of grant of an Award shall, for all purposes, be the date on which the Administrator makes the determination granting such Award, or such other date as is determined by the Administrator.
17. Amendment and Termination of the Plan. The Board, or the Compensation Committee of the Board, may at any time amend or terminate the Plan, but no amendment or termination (other than an adjustment pursuant to Section 14 hereof) shall be made that would materially and adversely affect the rights of any Participant under any outstanding Award, without the Participant’s consent. The preceding sentence shall not restrict the Administrator’s ability to exercise its discretionary authority hereunder, which discretion may be exercised without amendment to the Plan. No provision of this Section 17 shall be given effect to the extent that such provision would cause any tax to become due under Section 409A of the Code. In addition, to the extent necessary and desirable to comply with the Applicable Laws, the Company shall obtain the approval of stockholders with respect to any Plan amendment in such a manner and to such a degree as required.
18. Recoupment. Notwithstanding anything in the Plan or in any Award Agreement to the contrary, the Company will be entitled to the extent permitted or required by Applicable Law, Company policy and/or the requirements of a Stock Exchange on which the Shares are listed for trading, in each case, as in effect from time to time, to recoup compensation of whatever kind paid by the Company at any time to a Participant under this Plan. No such recoupment of compensation will be an event giving rise to a right to resign for “good reason” or “constructive termination” (or similar term) under any agreement between any Participant and the Company.
19. Changes in Status & Leaves of Absence. The Administrator shall have the discretion to determine (whether by establishing a policy applicable to the treatment of any or all Awards in such circumstances, or by making an individualized determination) at any time whether and to what extent any tolling, reduction, vesting-extension, forfeiture or other treatment should be applied to an Award in connection with a Participant’s leave of absence or a change in a Participant’s regular level of time commitment to the Company (e.g., in connection with a change from full-time to part-time status); provided, however, that the Administrator shall not have any such discretion (whether pursuant to a policy or specific determination) to the extent that the grant of such discretion would cause any tax to become due under Section 409A of the Code; and provided, further, that in the absence of a determination to the contrary by the Administrator, vesting shall continue during any paid leave and shall be tolled during any unpaid leave (in all cases, unless otherwise required by Applicable Laws). In the event of any such tolling, forfeiture, reduction or extension, the Participant shall have no right to the portion of the Award so tolled, forfeited, reduced or extended (except for the right that remains, if any, after the application of such action).
20. Failure to Comply. In addition to the remedies of the Company elsewhere provided for herein, failure by a Participant to comply with any of the terms and conditions of the Plan or any Award Agreement, unless such failure is remedied by such Participant within ten days after having been notified of such failure by the Administrator, shall be grounds for the cancellation and forfeiture of such Award, in whole or in part, as the Administrator, in its sole discretion, may determine.
17
21. Conditions Upon Issuance of Shares; Securities Matters. The Company shall be under no obligation to affect the registration pursuant to the Securities Act of 1933, as amended, of any Shares to be issued hereunder or to effect similar compliance under any state, local or non-U.S. laws. Notwithstanding any other provision of the Plan or any Award Agreement, the Company shall not be obligated, and shall have no liability for failure, to issue or deliver any Shares under the Plan unless such issuance or delivery would comply with the Applicable Laws, with such compliance determined by the Company in consultation with its legal counsel. The Administrator may require, as a condition to the issuance of Shares pursuant to the terms hereof, that the recipient of such Shares make such covenants, agreements and representations, and that any related certificates representing such Shares bear such legends, as the Administrator, in its sole discretion, deems necessary or desirable. The exercise or settlement of any Award granted hereunder shall only be effective at such time as counsel to the Company shall have determined that the issuance and delivery of Shares pursuant to such exercise or settlement is in compliance with all Applicable Laws. The Company may, in its sole discretion, defer the effectiveness of any exercise or settlement of an Award granted hereunder in order to allow the issuance of Shares pursuant thereto to be made pursuant to registration or an exemption from registration or other methods for compliance available under U.S. federal, state, local or non-U.S. securities laws. The Company shall inform the Participant in writing of its decision to defer the effectiveness of the exercise or settlement of an Award granted hereunder. During the period that the effectiveness of the exercise of an Award has been deferred, the Participant may, by written notice, withdraw such exercise and obtain the refund of any amount paid with respect thereto.
22. Section 409A.
(a) Unless otherwise expressly provided for in an Award Agreement, the Plan and each Award Agreement will be interpreted to the greatest extent possible in a manner that makes the Plan and the Awards granted hereunder exempt from Section 409A of the Code, and, to the extent not so exempt, in compliance with Section 409A of the Code. If the Administrator determines that any Award granted hereunder is not exempt from and is therefore subject to Section 409A of the Code, the Award Agreement evidencing such Award will incorporate the terms and conditions necessary to avoid the consequences specified in Section 409A(a)(1) of the Code, and to the extent an Award Agreement is silent on terms necessary for compliance, such terms are hereby incorporated by reference into the Award Agreement. Notwithstanding anything to the contrary in this Plan (and unless the Award Agreement specifically provides otherwise), if the Shares are publicly traded, and if a Participant holding an Award that constitutes “deferred compensation” under Section 409A of the Code is a “specified employee” for purposes of Section 409A of the Code, no distribution or payment of any amount that is due because of a “separation from service” (as defined in Section 409A of the Code without regard to alternative definitions thereunder) will be issued or paid before the date that is six months following the date of such Participant’s “separation from service” (as defined in Section 409A of the Code without regard to alternative definitions thereunder) or, if earlier, the date of the Participant’s death, unless such distribution or payment can be made in a manner that complies with Section 409A of the Code, and any amounts so deferred will be paid in a lump sum on the day after such six month period elapses, with the balance paid thereafter on the original schedule.
(b) With respect to any Award that constitutes nonqualified deferred compensation within the meaning of Section 409A of the Code, termination of a Participant’s Continuous Service Status shall mean a separation from service within the meaning of Section 409A of the Code, unless the Participant was an Employee immediately prior to such termination and is then contemporaneously retained as a Consultant pursuant to a written agreement and such agreement provides otherwise. The Continuous Service Status of a Participant shall be deemed to have terminated for all purposes of the Plan if such person is employed by or provides services to Subsidiary and such Subsidiary ceases to be a Subsidiary, unless the Administrator determines otherwise. To the extent permitted by Section 409A of the Code, a Participant who ceases to be an Employee of the Company but continues, or simultaneously commences, services as a Director of the Company shall be deemed to have had a termination of Continuous Service Status for purposes of the Plan.
18
23. Beneficiaries. Unless stated otherwise in an Award Agreement, a Participant may designate one or more beneficiaries with respect to an Award by timely filing the prescribed form with the Company. A beneficiary designation may be changed by filing the prescribed form with the Company at any time before the Participant’s death. If no beneficiary was designated or if no designated beneficiary survives the Participant, then, after a Participant’s death, any vested Award(s) shall be transferred or distributed to the Participant’s estate.
24. Expenses and Receipts. The expenses of the Plan shall be paid by the Company. Any proceeds received by the Company in connection with any Award will be used for general corporate purposes.
25. Stockholder Approval. If required by the Applicable Laws, continuance of the Plan shall be subject to approval by the stockholders of the Company within twelve (12) months before or after the date the Plan is adopted by the Compensation Committee of the Board or, to the extent required by Applicable Laws, any date the Plan is amended. Such approval shall be obtained in the manner and to the degree required under the Applicable Laws.
26. Corporate Action Constituting Grant of Awards. Corporate action constituting a grant by the Company of an Award to any Participant shall be deemed completed as of the date of such corporate action, unless otherwise determined by the Administrator, regardless of when the instrument, certificate, or letter evidencing the Award is communicated to, or actually received or accepted by, the Participant. In the event that the corporate records (e.g., Board consents, resolutions or minutes) documenting the corporate action constituting the grant contain terms (e.g., exercise price, vesting schedule or number of Shares) that are inconsistent with those in the Award Agreement or related grant documents as a result of a clerical error in the preparation of the Award Agreement or related grant documentation, the corporate records will control, and the Participant will have no legally binding right to the incorrect term in the Award Agreement or related grant documentation.
27. Severability. If all or any part of this Plan is declared by any court or governmental authority to be unlawful or invalid, such unlawfulness or invalidity shall not serve to invalidate any portion of this Plan not declared to be unlawful or invalid. Any Section or part of a Section so declared to be unlawful or invalid shall, if possible, be construed in a manner that will give effect to the terms of such Section or part of a Section to the fullest extent possible while remaining lawful and valid.
28. Governing Law. The Plan and the rights of all persons under the Plan shall be construed and administered in accordance with the laws of the State of Nevada without regard to its conflict of law principles.
29. Headings. The headings in this Plan are included solely for convenience of reference and if there is any conflict between such headings and the text of this Plan, the text shall control.
19
Exhibit 10.14
CONFIDENTIAL & PRIVILEGED
GEMINI SPACE STATION, INC.
2025 EMPLOYEE STOCK PURCHASE PLAN
The following constitute the provisions of the Gemini Space Station, Inc. 2025 Employee Stock Purchase Plan.
1. Purpose. The purpose of the Plan is to provide employees of the Company and its Designated Subsidiaries with an opportunity to purchase Common Stock of the Company through accumulated payroll deductions. It is the intention of the Company to have the Plan qualify as an “Employee Stock Purchase Plan” under Section 423 of the Internal Revenue Code of 1986, as amended. The provisions of the Plan, accordingly, shall be construed so as to extend and limit participation in a manner consistent with the requirements of that section of the Code. However, the Company may grant options pursuant to one or more offerings under the Plan that are not intended to meet the requirements of Code Section 423.
2. Definitions.
(a) “Board” shall mean the Board of Directors of the Company.
(b) “Code” shall mean the Internal Revenue Code of 1986, as amended.
(c) “Common Stock” shall mean the Company’s Class A common stock, par value $0.001 per share.
(d) “Company” shall mean Gemini Space Station, Inc., a Nevada corporation.
(e) “Compensation” shall mean the (i) base salary payable to an Employee by the Company or one or more Designated Subsidiaries during such individual’s period of participation in one or more offerings under the Plan plus (ii) all overtime payments, bonuses, commissions, current profit-sharing distributions and other incentive-type payments received during such period. Such Compensation shall be calculated before deduction of (A) any income, employment or other tax withholdings or (B) any pre-tax contributions made by the Employee to any Code Section 401(k) salary deferral plan or any Code Section 125 cafeteria benefit program now or hereafter established by the Company or any Subsidiary. However, Compensation shall not include any contributions (other than Code Section 401(k) or Code Section 125 contributions deducted from such Compensation) made by the Company or any Subsidiary on the Employee’s behalf to any employee benefit or welfare plan now or hereafter established. The Plan Administrator may make modifications to the definition of Compensation for one or more offerings as deemed appropriate.
(f) “Designated Subsidiaries” shall mean all Subsidiaries of the Company (unless otherwise specified by the Plan Administrator from time to time in its sole discretion).
(g) “Employee” shall mean any individual who is a regular employee of the Company or a Designated Subsidiary, excluding those individuals who (i) have not been regular employees of the Company or a Designated Subsidiary for, at least, thirty (30) days prior to the Offering Period, (ii) are customarily employed twenty (20) hours or less per week, and (iii) are customarily employed not more than five (5) months in any calendar year. For purposes of the Plan, the employment relationship shall be treated as continuing intact while the individual is on sick leave or other leave of absence approved by the Company. Unless otherwise determined by the Plan Administrator and set forth in the applicable offering, where the period of leave exceeds three (3) months and the individual’s right to reemployment is not guaranteed either by statute or by contract, the employment relationship will be deemed to have terminated on the 1st day following the expiration of such three (3)-month period.
(h) “Enrollment Date” shall mean the first day of each Offering Period.
(i) “Exercise Date” shall mean the last Trading Day in each Offering Period.
(j) “Fair Market Value” shall mean, as of any date, the value of Common Stock determined as follows:
(i) If the Common Stock is listed on any established stock exchange, its Fair Market Value shall be the closing sales price for such stock as reported by the National Association of Securities Dealers (if primarily traded on the NASDAQ Global Select Market) or as quoted in the composite tape of transactions on any other stock exchange (with the greatest volume of trading in Common Stock) at the end of regular hours trading on the day of such determination (or if no closing price was reported on that day, on the last preceding Trading Day such closing price was reported), as reported in the Wall Street Journal or such other source as the Plan Administrator deems reliable, or;
(ii) If the Common Stock is quoted on the NASDAQ system (but not on the National Market System thereof) or is regularly quoted by a recognized securities dealer but selling prices are not reported, its Fair Market Value shall be the mean between the high and low asked prices for the Common Stock at the end of regular hours trading on the day of such determination (or if no such prices were reported on that day, on the last preceding Trading Day such prices were reported), as reported in the Wall Street Journal or such other source as the Plan Administrator deems reliable, or;
(iii) In the absence of an established market for the Common Stock, the Fair Market Value thereof shall be determined in good faith by the Board, or the Compensation Committee of the Board.
(k) “IPO” means the sale of certain securities of the Company to the public in a firm-commitment underwritten public offering pursuant to an effective registration statement under the Securities Act of 1933, as amended.
(l) “IPO Date” means the offering date of the IPO.
(m) “Maximum Share Amount” means the maximum number of shares of Common Stock that an eligible Employee may purchase on any given Exercise Date, as determined by the Plan Administrator in its sole discretion prior to the commencement of the Offering Period.
(n) “Offering Period” shall mean the period of approximately six (6) months as set forth in Section 5.
(o) “Plan” shall mean this Gemini Space Station, Inc. 2025 Employee Stock Purchase Plan.
(p) “Plan Administrator” shall mean the Board, the Compensation Committee of the Board, or a committee of the Board appointed by the Board to administer the Plan in accordance with Section 15.
| 2 |
(q) “Purchase Price” shall mean an amount equal to 85% of the Fair Market Value of a share of Common Stock on the Enrollment Date or on the Exercise Date, whichever is lower; provided, however, the Plan Administrator may establish a higher price for one or more offerings under the Plan.
(r) “Reserves” shall mean the number of shares of Common Stock covered by the options under the Plan which have not yet been exercised and the number of shares of Common Stock which have been authorized for issuance under the Plan but not yet placed under option.
(s) “Subsidiary” shall mean a corporation, domestic or foreign, of which not less than 50% of the total combined voting power of all classes of stock are held by the Company or a Subsidiary, whether or not such corporation now exists or is hereafter organized or acquired by the Company or a Subsidiary.
(t) “Trading Day” shall mean a day on which the stock exchange or market on which the Common Stock trades is open for trading.
3. Eligibility.
(a) Options may be granted only to Employees. Unless otherwise determined by the Plan Administrator for an offering, any Employee, as defined in Section 2(g), who has been continuously employed by the Company for at least thirty (30) days and who shall be employed by the Company on the Enrollment Date for an Offering Period shall be eligible to participate in the Plan for such Offering Period.
(b) Any provisions of the Plan to the contrary notwithstanding, no Employee shall be granted an option under the Plan (i) if, immediately after the grant, such Employee (and any other person whose stock would be attributed to such Employee pursuant to Section 424(d) of the Code) would own stock and/or hold outstanding options to purchase stock possessing five percent (5%) or more of the total combined voting power or value of all classes of stock of the Company or of any Subsidiary of the Company, or (ii) which permits his or her rights to purchase stock under all employee stock purchase plans (within the meaning of Section 423 of the Code) of the Company and its Subsidiaries to accrue at a rate which exceeds Twenty-Five Thousand Dollars ($25,000) worth of stock (determined at the Fair Market Value of the shares at the time such option is granted) for each calendar year in which such option is outstanding at any time.
4. Offerings. The Plan shall be implemented through one or more offerings. Offerings may be consecutive or overlapping. Each offering shall be in such form and shall contain such terms and conditions as the Plan Administrator shall deem appropriate. The terms of separate offerings need not be identical; provided, however, that each offering shall comply with the provisions of the Plan and the participants in each offering shall have equal rights and privileges under that offering in accordance with the requirements of Section 423(b)(5) of the Code and the applicable regulations thereunder.
5. Offering Periods. Each offering shall be implemented by consecutive Offering Periods. Each Offering Period shall be for a period of approximately six (6) months and a new Offering Period shall commence on the first Trading Day of the six (6)-month period commencing on June 1 and December 1 (unless otherwise specified by the Plan Administrator from time to time in its sole discretion) of each year and end on the last Trading Day of such six (6)-month period, respectively. The first Offering Period shall commence on the date established by the Plan Administrator.
| 3 |
7. Participation.
(a) An eligible Employee determined in accordance with Section 3 may elect to become a participant by accessing the website designated by the Company and electronically enrolling in an Offering Period or by submitting an enrollment agreement (in such form as the Company may provide) authorizing payroll deductions at least one (1) day prior to the applicable Enrollment Date, unless an earlier or later time for enrolling is set by the Plan Administrator for all eligible Employees with respect to a given offering or Offering Period.
(b) The Plan Administrator may permit Employees in one or more offerings to contribute to the Plan by means other than payroll deductions.
8. Payroll Deductions.
(a) At the time a participant enrolls in an Offering Period, he or she shall elect to have payroll deductions made during the Offering Period pursuant to such procedures as the Plan Administrator may specify from time to time and in an amount between one (1%) and thirty percent (30%) of the Compensation which he or she receives during the Offering Period (subject to the $25,000 annual statutory limit described in Section 423(b)(8)(B) of the Code).
(b) Payroll deductions shall commence on the first payroll period following the Enrollment Date and shall end on the last payroll period in the Offering Period, unless sooner altered or terminated as provided in the Plan.
(c) All payroll deductions made for a participant shall be credited to his or her account under the Plan and will be withheld in whole percentages only. A participant may not make any additional payments into such account unless specifically provided for in the offering.
(d) A participant may discontinue his or her participation in the Plan as provided in Section 12, or may decrease the rate of his or her payroll deductions during the current Offering Period by accessing the website designated by the Company and electronically amending his or her enrollment agreement or by submitting a new enrollment agreement (in such form as the Company may provide) authorizing a decrease in payroll deduction rate. The decrease in rate shall be effective with the first full payroll period following ten (10) business days after the Company’s receipt of the amended enrollment or earlier to the extent administratively practicable. A participant may increase the rate of his or her payroll deductions for an upcoming Offering Period by accessing the website designated by the Company and electronically amending his or her enrollment agreement or by submitting a new enrollment agreement (in such form as the Company may provide) authorizing an increase in payroll deduction rate within ten (10) business days prior to commencement of the upcoming Offering Period. A participant’s enrollment agreement shall remain in effect for successive Offering Periods unless terminated as provided in Section 12. The Plan Administrator shall be authorized to limit the number of participation rate changes during any Offering Period.
(e) Notwithstanding the foregoing, to the extent necessary to comply with the limitations of Section 423(b)(8) of the Code and Section 3(b)(ii) herein, a participant’s payroll deductions may be decreased to 0% during any Offering Period if such participant would, as a result of such limitations, be precluded from buying any additional Common Stock on the Exercise Date for that Offering Period. The suspension of such deductions shall not terminate the participant’s participation in the Plan. Payroll deductions shall recommence at the rate provided in such participant’s enrollment agreement at the beginning of the first Offering Period for which the participant is able to purchase shares in compliance with the limitations of Section 423(b)(8) of the Code and Section 3(b)(ii) herein, unless terminated by the participant as provided in Section 12.
| 4 |
9. Grant of Option. On the Enrollment Date of each Offering Period, each eligible Employee participating in such Offering Period shall be granted an option to purchase on the Exercise Date for such Offering Period (at the applicable Purchase Price) up to a number of shares of the Company’s Common Stock determined by dividing such Employee’s payroll deductions (and contributions) accumulated prior to such Exercise Date and retained in the participant’s account as of the Exercise Date by the applicable Purchase Price; provided that in no event will an eligible Employee be permitted to purchase during each Offering Period more than the Maximum Share Amount (subject to any adjustment pursuant to Section 20) and provided further that such purchase shall be subject to the limitations set forth in Sections 3(b) and 14 hereof. However, the maximum number of shares of Common Stock purchasable per participant on any Exercise Date shall not exceed twenty-five thousand U.S. dollars ($25,000) worth of shares (calculated based on the closing price of shares of Common Stock on the first day of the applicable Offering Period), subject to periodic adjustments in the event of certain changes in the Company’s capitalization as provided in Section 20. Exercise of the option shall occur as provided in Section 10, unless the participant has withdrawn pursuant to Section 12.
10. Exercise of Option.
(a) Unless a participant withdraws from the Plan as provided in Section 12 below, his or her option for the purchase of shares will be exercised automatically on each Exercise Date, and the maximum number of full shares subject to option shall be purchased for such participant at the applicable Purchase Price with the accumulated payroll deductions (and contributions) in his or her account. No fractional shares will be purchased; any payroll deductions accumulated in a participant’s account which are not sufficient to purchase a full share shall be retained in the participant’s account for the subsequent Offering Period, subject to earlier withdrawal by the participant as provided in Section 12. Any other monies left over in a participant’s account after the Exercise Date shall be returned to the participant as soon as administratively practicable following the Exercise Date. During a participant’s lifetime, a participant’s option to purchase shares hereunder is exercisable only by him or her.
(b) At the time the option is exercised, in whole or in part, or at the time some or all of the Company’s Common Stock issued under the Plan is disposed of, the participant must make adequate provision for the Company’s federal, state, local, foreign or other tax withholding obligations, if any, which arise upon the exercise of the option or the disposition of the Common Stock. At any time, the Company may, but will not be obligated to, withhold from the participant’s compensation the amount necessary for the Company to meet applicable withholding obligations,] including any withholding required to make available to the Company any tax deductions or benefit attributable to sale or early disposition of Common Stock by the participant. The Plan Administrator may require the participant to notify the Company before the participant sells or otherwise disposes of any shares acquired under the Plan.
11. Delivery to Broker Account. As promptly as practicable after each Exercise Date on which a purchase of shares occurs, the Company shall deliver the shares purchased by the participant to a brokerage account established for the participant at a Company-designated brokerage firm. The account will be known as the “ESPP Broker Account”. The Company may require that, except as otherwise provided below, the deposited shares may not be transferred (either electronically or in certificate form) from the ESPP Broker Account until the later of the following two periods: (i) the end of the two (2)-year period measured from the Enrollment Date for the Offering Period in which the shares were purchased and (ii) the end of the one (1)-year measured from the Exercise Date for that Offering Period.
Such limitation shall apply both to transfers to different accounts with the same broker and to transfers to other brokerage firms. Any shares held for the required holding period may be transferred (either electronically or in certificate form) to other accounts or to other brokerage firms.
| 5 |
The foregoing procedures shall not in any way limit when the participant may sell his or her shares. Those procedures are designed solely to assure that any sale of shares prior to the satisfaction of the required holding period is made through the ESPP Broker Account. In addition, the participant may request a stock certificate or share transfer from his or her ESPP Broker Account prior to the satisfaction of the required holding period should the participant wish to make a gift of any shares held in that account. However, shares may not be transferred (either electronically or in certificate form) from the ESPP Broker Account for use as collateral for a loan, unless those shares have been held for the required holding period.
The foregoing procedures shall apply to all shares purchased by the participant under the Plan, whether or not the participant continues in Employee status.
12. Withdrawal; Termination of Employment.
(a) A participant may withdraw all but not less than all the payroll deductions and other contributions, if any, credited to his or her account and not yet used to exercise his or her option under the Plan at any time by accessing the website designated by the Company and electronically withdrawing from the Offering Period or by giving written notice to the Company (in such form as the Company may provide). All of the participant’s payroll deductions credited to his or her account will be paid to such participant as soon as practicable after receipt of notice of withdrawal and such participant’s option for the Offering Period will be automatically terminated, and no further payroll deductions (or contributions) for the purchase of shares will be made during the Offering Period. If a participant withdraws from an Offering Period, payroll deductions (or contributions) will not resume at the beginning of the succeeding Offering Period unless the participant timely enrolls in that Offering Period.
(b) Upon a participant’s ceasing to be an Employee for any reason or upon termination of a participant’s employment relationship (as described in Section 2(g)), the payroll deductions and other contributions, if any, credited to such participant’s account during the Offering Period but not yet used to exercise the option will be returned to such participant or, in the case of his or her death, to the person or persons entitled thereto under Section 16, and such participant’s option will be automatically terminated. A participant whose employment is deemed to have terminated under Section 2(g) may participate in any future Offering Period in which such individual is eligible to participate by timely enrollment in that Offering Period.
13. Interest. No interest shall accrue on the payroll deductions credited to a participant’s account under the Plan unless otherwise required by applicable law.
14. Stock.
(a) The maximum number of shares of the Company’s Common Stock which shall be made available for sale under the Plan shall be [•]1 shares of Common Stock. The share reserve shall be subject to adjustment upon changes in capitalization of the Company as provided in Section 20. If on a given Exercise Date the number of shares with respect to which options are to be exercised exceeds the number of shares then available under the Plan, the Company shall make a pro rata allocation of the shares remaining available for purchase in as uniform a manner as shall be practicable and as it shall determine to be equitable.
| 1 | This number to be equal to 5% of all classes of the outstanding common stock of the Company on a fully diluted basis as of immediately following the closing of the IPO, without giving effect to any exercise by the underwriters of their option to purchase additional shares in the IPO. |
| 6 |
(b) In addition, the number of shares of the Company’s Common Stock available for issuance under the Plan will automatically increase on January 1st of each year, for a period of not more than ten years from the date the Plan is approved by the stockholders of the Company, commencing on January 1, 2026, and ending on (and including) January 1, 2035, in an amount equal to the lesser of (i) 1% of the total number of shares of all classes of the Company’s common stock outstanding on the last day of the calendar month prior to the date of such automatic increase; (ii) 1,500,000 shares of Common Stock; or (iii) such lesser number of shares of Common Stock as determined by the Board, or the Compensation Committee of the Board, at any time prior to the first day of a given fiscal year.
(c) The participant will have no interest or voting right in shares covered by his option until such option has been exercised and the participant has become a holder of record of the purchased shares.
15. Administration.
(a) The Plan shall be administered by the Board, the Compensation Committee of the Board, or a committee of members of the Board appointed by the Board. The Board, the Compensation Committee of the Board, or any committee appointed by the Board shall have full and exclusive discretionary authority to construe, interpret and apply the terms of the Plan, to determine eligibility and to adjudicate all disputed claims filed under the Plan. Every finding, decision and determination made by the Board or its committee shall, to the full extent permitted by law, be final and binding upon all parties. Members of the Board who are eligible Employees are permitted to participate in the Plan, provided that:
(i) Members of the Board (including members of the Compensation Committee of the Board) who are eligible to participate in the Plan may not vote on any matter affecting the administration of the Plan or the grant of any option pursuant to the Plan.
(ii) If a committee is appointed by the Board to administer the Plan, no member of the Board who is eligible to participate in the Plan may be a member of the committee.
(b) In addition, subject to the provisions of the Plan and, in the case of a committee appointed by the Board to administer the Plan, the specific duties delegated by the Board to such committee, the Plan Administrator shall have the authority, in its sole discretion, to approve addenda pursuant to Section 15(c) to accommodate participation of Employees employed by a non-U.S. Subsidiary with such terms and conditions as the Plan Administrator deems necessary or appropriate to accommodate differences in local law, tax policy or custom which deviate from the terms and conditions set forth in the Plan to the extent necessary or appropriate to accommodate such differences.
(c) The Board, or the Compensation Committee of the Board, may approve such addenda to the Plan as it may consider necessary or appropriate to accommodate differences in local law, tax policy or custom, which, if so required under applicable laws, may deviate from the terms and conditions set forth in the Plan. The terms of any such addenda shall supersede the terms of the Plan to the extent necessary to accommodate such differences but shall not otherwise affect the terms of the Plan as in effect for any other purpose.
16. Designation of Beneficiary.
(a) A participant may file a written designation of a beneficiary who is to receive any shares and cash, if any, from the participant’s account under the Plan in the event of such participant’s death subsequent to an Exercise Date on which the option is exercised but prior to delivery to such participant of such shares and cash. In addition, a participant may file a written designation of a beneficiary who is to receive any cash from the participant’s account under the Plan in the event of such participant’s death prior to exercise of the option. If a participant is married and the designated beneficiary is not the spouse, spousal consent shall be required for such designation to be effective.
(b) Such designation of beneficiary may be changed by the participant (and his or her spouse, if any) at any time by written notice. In the event of the death of a participant and in the absence of a beneficiary validly designated under the Plan who is living at the time of such participant’s death, the Company shall deliver such shares and/or cash to the executor or administrator of the estate of the participant, or if no such executor or administrator has been appointed (to the knowledge of the Company), the Company, in its discretion, may deliver such shares and/or cash to the spouse or to any one or more dependents or relatives of the participant, or if no spouse, dependent or relative is known to the Company, then to such other person as the Company may designate.
| 7 |
17. Transferability. Neither payroll deductions (or contributions) credited to a participant’s account nor any rights with regard to the exercise of an option or to receive shares under the Plan may be assigned, transferred, pledged or otherwise disposed of in any way (other than by will, the laws of descent and distribution or as provided in Section 16 by the participant). Any such attempt at assignment, transfer, pledge or other disposition shall be without effect, except that the Company may treat such act as an election to withdraw funds from an Offering Period in accordance with Section 12.
18. Use of Funds. All payroll deductions (and contributions) received or held by the Company under the Plan may be used by the Company for any corporate purpose, and the Company shall not be obligated to segregate such monies unless otherwise required by applicable law.
19. Reports. Individual book accounts will be maintained for each participant in the Plan. Statements of account will be given to participating Employees at least annually, which statements will set forth the amounts of payroll deductions, the Purchase Price, the number of shares purchased and the remaining cash balance, if any.
20. Adjustments Upon Changes in Capitalization, Dissolution, Merger or Asset Sale.
(a) Changes in Capitalization. Subject to any required action by the stockholders of the Company, the Reserves as well as the number of shares and price per share of Common Stock covered by each option under the Plan which has not yet been exercised and the maximum number of shares that may be purchased per participant on any Exercise Date, shall be equitably adjusted for any increase or decrease in the number of issued shares of Common Stock resulting from a stock split, reverse stock split, stock dividend, combination or reclassification of the Common Stock, or any other increase or decrease in the number of shares of Common Stock effected without receipt of consideration by the Company; provided, however, that conversion of any convertible securities of the Company shall not be deemed to have been “effected without receipt of consideration”. Such adjustment shall be made by the Plan Administrator, whose determination in that respect shall be final, binding and conclusive. Except as expressly provided herein, no issue by the Company of shares of stock of any class, or securities convertible into shares of stock of any class, shall affect, and no adjustment by reason thereof shall be made with respect to, the number or price of shares of Common Stock subject to an option. The Plan Administrator may, if it so determines in the exercise of its sole discretion, make provision for adjusting the Reserves as well as the price per share of Common Stock covered by each outstanding option and the maximum number of shares that may be purchased per participant on any Exercise Date, in the event the Company effects one or more reorganizations, recapitalizations, rights offerings or other increases or reductions of shares of its outstanding Common Stock.
| 8 |
(b) Dissolution or Liquidation. In the event of the proposed dissolution or liquidation of the Company, the Offering Periods will terminate immediately prior to the consummation of such proposed action, unless otherwise provided by the Plan Administrator.
(c) Merger or Asset Sale. In the event of a proposed sale of all or substantially all of the assets of the Company, or the merger of the Company with or into another corporation, each option under the Plan shall be assumed or an equivalent option shall be substituted by such successor corporation or a parent or subsidiary of such successor corporation, unless the Plan Administrator determines, in the exercise of its sole discretion and in lieu of such assumption or substitution, to shorten the Offering Periods then in progress by setting a new Exercise Date (the “New Exercise Date”). If the Plan Administrator shortens the Offering Periods then in progress in lieu of assumption or substitution in the event of a merger or sale of assets, the Plan Administrator shall notify each participant in writing, at least ten (10) days prior to the New Exercise Date, that the Exercise Date for his option has been changed to the New Exercise Date and that his option will be exercised automatically on the New Exercise Date, unless prior to such date he has withdrawn from the Offering Period as provided in Section 12. For purposes of this paragraph, an option granted under the Plan shall be deemed to be assumed if, following the sale of assets or merger, the option confers the right to purchase, for each share of option stock subject to the option immediately prior to the sale of assets or merger, the consideration (whether stock, cash or other securities or property) received in the sale of assets or merger by holders of Common Stock for each share of Common Stock held on the effective date of the transaction (and if such holders were offered a choice of consideration, the type of consideration chosen by the holders of a majority of the outstanding shares of Common Stock); provided, however, that if such consideration received in the sale of assets or merger was not solely common stock of the successor corporation or its parent (as defined in Section 424(e) of the Code), the Plan Administrator may, with the consent of the successor corporation and the participant, provide for the consideration to be received upon exercise of the option to be solely common stock of the successor corporation or its parent equal in fair market value to the per share consideration received by holders of Common Stock in the sale of assets or merger.
21. Amendment or Termination.
(a) The Board, or the Compensation Committee of the Board, may at any time and for any reason terminate or amend the Plan. Except as provided in Section 20 or as necessary to comply with applicable laws or regulations, no such termination or amendment can adversely affect options previously granted without the consent of the affected participant. To the extent necessary to comply with Section 423 of the Code (or any successor rule or provision) or any other applicable law or regulation, the Company shall obtain stockholder approval in such a manner and to such a degree as required.
(b) Without stockholder consent and without regard to whether any participant rights may be considered to have been “adversely affected,” the Plan Administrator shall be entitled to change the Offering Periods, change the maximum number of shares of Common Stock purchasable per participant on any Exercise Date, limit the frequency and/or number of changes in the amount withheld during Offering Periods, establish the exchange ratio applicable to amounts withheld in a currency other than U.S. dollars, permit payroll withholding in excess of the amount designated by a participant in order to adjust for delays or mistakes in the Company’s processing of properly completed withholding elections, establish reasonable waiting and adjustment periods and/or accounting and crediting procedures to ensure that amounts applied toward the purchase of Common Stock for each participant properly correspond with amounts withheld from the participant’s Compensation or contributed by the participant, and establish such other limitations or procedures as Plan Administrator determines in its sole discretion advisable which are consistent with the Plan.
| 9 |
22. Notices. All notices or other communications by a participant to the Company under or in connection with the Plan shall be deemed to have been duly given when received in the form specified by the Company at the location, or by the person, designated by the Company for the receipt thereof.
23. Conditions Upon Issuance of Shares. Shares shall not be issued with respect to an option unless the exercise of such option and the issuance and delivery of such shares pursuant thereto shall comply with all applicable provisions of law, domestic or foreign, including, without limitation, the Securities Act of 1933, as amended, the Securities Exchange Act of 1934, as amended, the rules and regulations promulgated thereunder, and the requirements of any stock exchange upon which the shares may then be listed, and shall be further subject to the approval of counsel for the Company with respect to such compliance. In addition, should the Plan not be registered on an Exercise Date of any Offering Period in any foreign jurisdiction in which such registration is required, then no options granted with respect to the Offering Period to employees in that foreign jurisdiction shall be exercised on such Exercise Date, and all contributions accumulated on behalf of such employees during the Offering Period ending with such Exercise Date shall be distributed to the participating employees in that foreign jurisdiction without interest unless the terms of the offering specifically provide otherwise or otherwise required by applicable law.
As a condition to the exercise of an option, the Company may require the person exercising such option to represent and warrant at the time of any such exercise that the shares are being purchased only for investment and without any present intention to sell or distribute such shares if, in the opinion of counsel for the Company, such a representation is required by any of the aforementioned applicable provisions of law.
24. Governing Law. The Plan and the rights of all persons under the Plan shall be construed and administered in accordance with the laws of the State of Nevada without regard to its conflict of law principles.
25. Term of Plan. The Plan shall be adopted by the Compensation Committee of the Board effective as of the IPO Date, subject to the approval of the stockholders of the Company within 12 months before or after such date. The Plan shall continue in effect until terminated under Section 21.
| 10 |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement on Form S-1 of our report dated May 30, 2025, relating to the financial statements of Gemini Space Station, LLC. We also consent to the reference to us under the heading "Experts" in such Registration Statement.
/s/ Deloitte & Touche LLP
New York, New York
September 2, 2025
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement on Form S-1 of our report dated August 15, 2025, relating to the financial statement of Gemini Space Station, Inc. We also consent to the reference to us under the heading "Experts" in such Registration Statement.
/s/ Deloitte & Touche LLP
New York, New York
September 2, 2025