
(1) Non-GAAP adjusted net loss and non-GAAP adjusted net loss per diluted share are non-GAAP measures. See page 5 for reconciliations of these non- GAAP financial measures to the most comparable GAAP financial measures. | ||
September 30, 2025 | December 31, 2024 | |||
(Successor) | (Predecessor) | |||
(unaudited) | (audited) | |||
Assets: | ||||
Current assets: | ||||
Cash and cash equivalents | $109,069 | $6,155 | ||
Short-term investments | — | 16,755 | ||
Prepaid expenses | 3,533 | 351 | ||
Other current assets | 1,601 | 500 | ||
Total current assets | 114,203 | 23,761 | ||
Digital assets, at fair value | 672,913 | — | ||
Property and equipment, net | 816 | 951 | ||
Intangible assets, net | 361 | 187 | ||
Right-of-use lease assets | 4,141 | 1,786 | ||
Other non-current assets | 142 | 1,512 | ||
Total assets | $792,576 | $28,197 | ||
Liabilities: | ||||
Current liabilities: | ||||
Compensation and benefits payable | $357 | $1,112 | ||
Accounts payable and other liabilities | 9,186 | 2,227 | ||
Total current liabilities | 9,543 | 3,339 | ||
Operating lease liabilities | 3,604 | 1,516 | ||
Total liabilities | 13,147 | 4,855 | ||
Stockholders’ equity: | ||||
Predecessor preferred stock, $0.00001 par value; 0 and 1,161,650 shares authorized, 0 and 1,158,802 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively | — | 72,488 | ||
Predecessor Class A common stock, $0.00001 par value; 0 and 2,000,000 shares authorized, 0 and 2,000,000 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively | — | — | ||
Predecessor Class B common stock, $0.00001 par value; 0 and 2,339,765 shares authorized, 0 and 400,970 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively | — | — | ||
Successor Class A common stock, $0.001 par value; 444,000,000,000 and 0 shares authorized, 448,817,597 and 0 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively | 449 | — | ||
Successor Class B common stock, $0.001 par value; 21,000,000,000 and 0 shares authorized, 218,035,473 and 0 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively | 218 | — | ||
Additional paid-in capital | 1,047,185 | — | ||
Accumulated deficit | (268,423) | (49,146) | ||
Total stockholders’ equity | 779,429 | 23,342 | ||
Total liabilities and stockholders' equity | $792,576 | $28,197 |
Successor | Predecessor | |||||
Period from September 12, 2025 to September 30, 2025 | Period from July 1, 2025 to September 11, 2025 | Three Months Ended September 30, 2024 | ||||
Revenues: | ||||||
Investment advisory fees | $246 | $1,283 | $950 | |||
Other revenue | 9 | 5 | 34 | |||
Total revenues | 255 | 1,288 | 984 | |||
Operating expenses: | ||||||
Fund management and administration | 282 | 1,251 | 1,272 | |||
Employee compensation and benefits | 18,720 | 3,151 | 2,182 | |||
General and administrative expense | 445 | 871 | 4,404 | |||
Marketing and advertising | 18 | 68 | 89 | |||
Depreciation and amortization | 12 | 43 | 47 | |||
Total operating expenses | 19,477 | 5,384 | 7,994 | |||
Investment gains/(losses): | ||||||
Net unrealized loss on digital assets | (10,133) | — | — | |||
Other derivative loss | (14,731) | — | — | |||
Net investment gains/(losses) | (24,864) | — | — | |||
Net operating loss | (44,086) | (4,096) | (7,010) | |||
Other income/(expense): | ||||||
Other income | 68 | 10 | 208 | |||
Transaction costs | (7,484) | (10,280) | — | |||
Goodwill and intangible asset impairment | (140,785) | — | — | |||
Total other income/(expense) | (148,201) | (10,270) | 208 | |||
Net loss before income taxes | (192,287) | (14,366) | (6,802) | |||
Income tax benefit/(expense) | — | — | — | |||
Net loss | $(192,287) | $(14,366) | $(6,802) | |||
Weighted average number of common shares outstanding: | ||||||
Basic (1) | 872,349,183 | 2,325,783 | 2,225,816 | |||
Diluted (1) | 872,349,183 | 2,325,783 | 2,225,816 | |||
Net loss per common share: | ||||||
Basic (1) | $(0.22) | $(6.18) | $(3.06) | |||
Diluted (1) | $(0.22) | $(6.18) | $(3.06) | |||
(1) Basic and diluted earnings per common share for Class A and Class B common stock are the same. | ||||||
Successor | Predecessor | |||||
Period from September 12, 2025 to September 30, 2025 | Period from January 1, 2025 to September 11, 2025 | Nine Months Ended September 30, 2024 | ||||
Revenues: | ||||||
Investment advisory fees | $246 | $4,187 | $2,560 | |||
Other revenue | 9 | 35 | 55 | |||
Total revenues | 255 | 4,222 | 2,615 | |||
Operating expenses: | ||||||
Fund management and administration | 282 | 4,250 | 3,488 | |||
Employee compensation and benefits | 18,720 | 7,222 | 6,465 | |||
General and administrative expense | 445 | 4,229 | 10,040 | |||
Marketing and advertising | 18 | 231 | 443 | |||
Depreciation and amortization | 12 | 149 | 141 | |||
Total operating expenses | 19,477 | 16,081 | 20,577 | |||
Investment gains/(losses): | ||||||
Net unrealized loss on digital assets | (10,133) | — | — | |||
Other derivative loss | (14,731) | — | — | |||
Net investment gains/(losses) | (24,864) | — | — | |||
Net operating loss | (44,086) | (11,859) | (17,962) | |||
Other income/(expense): | ||||||
Other income | 68 | 586 | 500 | |||
Transaction costs | (7,484) | (15,717) | — | |||
Goodwill and intangible asset impairment | (140,785) | — | — | |||
Total other income/(expense) | (148,201) | (15,131) | 500 | |||
Net loss before income taxes | (192,287) | (26,990) | (17,462) | |||
Income tax benefit/(expense) | — | — | — | |||
Net loss | $(192,287) | $(26,990) | $(17,462) | |||
Weighted average number of common shares outstanding: | ||||||
Basic (1) | 872,349,183 | 2,299,243 | 2,200,848 | |||
Diluted (1) | 872,349,183 | 2,299,243 | 2,200,848 | |||
Net loss per common share: | ||||||
Basic (1) | (0.22) | (11.74) | (7.93) | |||
Diluted (1) | (0.22) | (11.74) | (7.93) | |||
(1) Basic and diluted earnings per common share for Class A and Class B common stock are the same. | ||||||
Successor | Predecessor | ||||||
Period from September 12, 2025 to September 30, 2025 | Period from July 1, 2025 to September 11, 2025 | Three Months Ended September 30, 2024 | |||||
Net loss | $(192,287) | $(14,366) | $(6,802) | ||||
Share-based compensation expense | 16,294 | — | — | ||||
Depreciation and amortization | 12 | 43 | 47 | ||||
Other derivative loss | 14,731 | — | — | ||||
Transaction costs | 7,484 | 10,280 | — | ||||
Goodwill and intangible asset impairment | 140,785 | — | — | ||||
Non-GAAP adjusted net income (loss) | $(12,981) | $(4,043) | $(6,755) | ||||
Weighted average number of diluted common shares outstanding | 872,349,183 | 2,325,783 | 2,225,816 | ||||
Net loss per diluted common share | $(0.22) | $(6.18) | $(3.06) | ||||
Non-GAAP adjusted net income (loss) per diluted common share | $(0.01) | $(1.74) | $(3.03) | ||||
Successor | Predecessor | ||||||
Period from September 12, 2025 to September 30, 2025 | Period from January 1, 2025 to September 11, 2025 | Nine Months Ended September 30, 2024 | |||||
Net loss | $(192,287) | $(26,990) | $(17,462) | ||||
Share-based compensation expense | 16,294 | — | — | ||||
Depreciation and amortization | 12 | 149 | 141 | ||||
Other derivative loss | 14,731 | — | — | ||||
Transaction costs | 7,484 | 15,717 | — | ||||
Goodwill and intangible asset impairment | 140,785 | — | — | ||||
Non-GAAP adjusted net income (loss) | $(12,981) | $(11,124) | $(17,321) | ||||
Weighted average number of diluted common shares outstanding | 872,349,183 | 2,299,243 | 2,200,848 | ||||
Net loss per diluted common share | $(0.22) | $(11.74) | $(7.93) | ||||
Non-GAAP adjusted net income (loss) per diluted common share | $(0.01) | $(4.84) | $(7.87) | ||||