|
Delaware
|
| |
6211
|
| |
87-0836313
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Cayman Islands*
|
| |
6211
|
| |
Not applicable
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Joseph A. Hall
Evan Rosen Dan Gibbons Davis Polk & Wardwell LLP 450 Lexington Ave. New York, NY 10017 (212) 450-4000 |
| |
Geoff Belsher
Eric Moncik Blake, Cassels & Graydon LLP 595 Burrard Street Vancouver, BC V7X 1L3 (416) 863-2400 |
| |
Jo Cunningham
Suzanne Correy Tim Coak Maples and Calder (Cayman) LLP PO Box 309, Ugland House Grand Cayman, Cayman Islands KY1-1104 (345) 949-8066 |
| |
Alexander Lazar
John R. Hempill Sheppard, Mullin, Richter & Hampton 30 Rockefeller Plaza New York, NY 10112 (212) 653-8700 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☐
|
|
| | ||||||||||||||||||||||||||||
Title Of Each Class
Of Securities To Be Registered |
| | |
Amount To Be
Registered(1) |
| | |
Proposed
Maximum Offering Price Per Share(2) |
| | |
Proposed
Maximum Aggregate Offering Price(2) |
| | |
Amount Of
Registration Fee(2) |
| ||||||||||||
Class A Common Stock, par value $0.001 per share(3)
|
| | | | | 101,612,044 | | | | | | $ | 11.76 | | | | | | $ | 1,194,957,637.44 | | | | | | $ | 110,772.57 | | |
Class A Common Stock, par value $0.001 per share(4)
|
| | | | | 42,680,995 | | | | | | $ | 11.76 | | | | | | $ | 501,928,501.20 | | | | | | $ | 46,528.77 | | |
Warrants to purchase shares of Class A Common Stock(5)
|
| | | | | 1,647,556 | | | | | | $ | 11.76 | | | | | | $ | 19,375,258.56 | | | | | | $ | 1,796.09 | | |
Total
|
| | | | | | | | | | | | | | | | | | $ | 1,716,261,397.20 | | | | | | $ | 159,097.44 | | |
| | |
Page
|
| |||
| | | | i | | | |
| | | | i | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | iv | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 23 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 152 | | | |
| | | | 159 | | | |
| | | | 178 | | | |
| | | | 186 | | | |
| | | | 210 | | | |
| | | | 210 | | | |
| | | | 234 | | | |
| | | | 250 | | | |
| | | | 268 | | | |
| | | | 307 | | | |
| | | | 312 | | | |
| | | | 319 | | | |
| | | | 341 | | | |
| | | | 348 | | | |
| | | | 350 | | | |
| | | | 359 | | | |
| | | | 364 | | | |
| | | | 366 | | | |
| | | | 370 | | | |
| | | | 387 | | | |
| | | | 400 | | | |
| | | | 400 | | | |
| | | | 400 | | | |
| | | | 401 | | | |
| | | | 402 | | | |
| | | | F-1 | | | |
| | | | C-i | | | |
| | | | | | | |
| | | | | | | |
| | | | | | |
| | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
Quorum for Shareholder Action—Organizational Documents Proposal A
|
| | The Existing Organizational Documents provide that two or more GDHL shareholders holding at least 25% in par value of the GDHL ordinary shares entitled to vote constitutes a quorum for a GDHL shareholder meeting. | | | The Proposed Organizational Documents provide that presence of a majority of the outstanding voting power of GDH Delaware at a GDH Delaware shareholder meeting constitutes a quorum for a GDH Delaware shareholder meeting, except where a separate vote by a class or series of classes of shares is required, the presence in person or by proxy of a majority of the voting power of all outstanding shares of stock of such class or series of classes, as applicable, constitutes quorum. | |
Removal of Directors— Organizational Documents Proposal B
|
| | The Existing Organizational Documents provide that any director may be removed by an affirmative vote of at least 662∕3% of the total voting power of the outstanding GDHL ordinary shares. | | | The Proposed Organizational Documents provide that directors may be removed, with or without cause, by the majority vote of the total voting power of outstanding shares of GDH Delaware common stock, voting together as a single class. | |
Exclusive Forum— Organizational Documents Proposal C
|
| | The Existing Organizational Documents do not contain a provision adopting an exclusive forum for certain shareholder litigation. | | | The Proposed Organizational Documents provide that, unless GDH Delaware consents to a different forum, (i) certain specified actions and proceedings may only be brought before the Court of Chancery of the State of Delaware (or another state or federal district court in the State of Delaware), and (ii) any complaint asserting a cause of action arising under the Securities Act may only be brought before the federal district courts of the United States. | |
Ownership Limitations— Organizational Documents Proposal D
|
| | The Existing Organizational Documents do not contain provisions relating to ownership limitations. | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that GDH Delaware’s board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or | |
| | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
| | | | | | (iii) restricting the exercise of rights with respect to capital stock, in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of GDH Delaware on a fully diluted basis. | |
| | |
For nine months ended September 30,
|
| |
For the years ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net Revenues
|
| | | $ | 63,274,375 | | | | | $ | 1,805,505 | | | | | $ | 9,674,203 | | | | | $ | 2,412,837 | | |
Total cost of revenues
|
| | | | 61,882,619 | | | | | | 1,720,515 | | | | | | 9,138,767 | | | | | | 2,311,365 | | |
Gross profit
|
| | | | 1,391,756 | | | | | | 84,990 | | | | | | 535,436 | | | | | | 101,472 | | |
Total operating expenses
|
| | | | 261,368 | | | | | | 42,478 | | | | | | 72,001 | | | | | | 77,286 | | |
Total other income
|
| | | | (9,003) | | | | | | (562) | | | | | | (14,880) | | | | | | 670 | | |
Net income
|
| | | $ | 1,121,385 | | | | | $ | 41,950 | | | | | $ | 448,555 | | | | | $ | 24,856 | | |
Net income attributable to Unit holders
|
| | | | 965,255 | | | | | | 36,422 | | | | | | 295,170 | | | | | | 25,031 | | |
Adjusted net income(1)
|
| | | $ | 1,261,301 | | | | | $ | 58,782 | | | | | $ | 413,154 | | | | | $ | 54,670 | | |
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Cash
|
| | | $ | 275,767 | | | | | $ | 137,951 | | | | | $ | 106,263 | | |
Digital assets
|
| | | | 1,837,882 | | | | | | 844,634 | | | | | | 78,979 | | |
Other current assets
|
| | | | 674,423 | | | | | | 191,308 | | | | | | 42,903 | | |
Non-current assets
|
| | | | 845,792 | | | | | | 293,603 | | | | | | 167,275 | | |
Total assets
|
| | | $ | 3,633,864 | | | | | $ | 1,467,496 | | | | | $ | 395,420 | | |
Total liabilities
|
| | | | 1,480,811 | | | | | | 478,447 | | | | | | 47,855 | | |
Unit holders’ capital
|
| | | | 1,682,303 | | | | | | 703,093 | | | | | | 340,246 | | |
Noncontrolling interests
|
| | | | 470,750 | | | | | | 285,956 | | | | | | 7,319 | | |
Total liabilities and equity
|
| | | $ | 3,633,864 | | | | | $ | 1,467,496 | | | | | $ | 395,420 | | |
Net digital assets(2)
|
| | | $ | 516,460 | | | | | $ | 452,490 | | | | | $ | 63,700 | | |
Fair value adjustment
|
| | | | 355,774 | | | | | | 95,239 | | | | | | 7,422 | | |
Net digital assets at fair value(2)
|
| | | $ | 872,234 | | | | | $ | 547,729 | | | | | $ | 71,122 | | |
| | |
For the year ended December 31, 2020
|
| |
Nine months ended September 30, 2021
|
| ||||||||||||||||||
| | |
Pro Forma for the
Reorganization, the Reorganization Merger and the Exchangeable Notes Issuance |
| |
Pro Forma for
the BitGo Acquisition |
| |
Pro Forma for the
Reorganization, the Reorganization Merger and the Exchangeable Notes Issuance |
| |
Pro Forma for
the BitGo Acquisition |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Revenues
|
| | | $ | 9,674,203 | | | | | $ | 7,685,780 | | | | | $ | 63,274,375 | | | | | $ | 63,832,812 | | |
Cost of revenues
|
| | | | 9,138,767 | | | | | | 9,235,602 | | | | | | 61,882,619 | | | | | | 64,802,292 | | |
Gross profit
|
| | | | 535,436 | | | | | | (1,549,822) | | | | | | 1,391,756 | | | | | | (969,480) | | |
Total operating expenses
|
| | | | 72,001 | | | | | | 166,812 | | | | | | 261,368 | | | | | | 325,439 | | |
Total other income
|
| | | | (32,005) | | | | | | (32,005) | | | | | | (21,847) | | | | | | (21,847) | | |
Income tax expense
|
| | | | (179) | | | | | | (26,984) | | | | | | 58,532 | | | | | | 59,411 | | |
Net income/(loss)
|
| | | | 431,609 | | | | | | (1,721,655) | | | | | | 1,050,009 | | | | | | (1,376,177) | | |
Net income/(loss) attributable to Common shareholders
|
| | | $ | 82,489 | | | | | $ | (715,144) | | | | | $ | 268,122 | | | | | $ | (618,106) | | |
| | |
Cayman Islands
|
| |
Delaware
|
|
Stockholder/Shareholder Approval of Business Combinations
|
| | Mergers require a special resolution (i.e., 66 2/3% in value of shareholders in attendance and voting at a shareholders’ meeting), and any other authorization as may be specified in the relevant memorandum and articles of association. Parties holding certain security interests in the constituent companies must also consent. | | |
Mergers generally require approval of a majority of all outstanding shares.
Certain business combinations involving “interested stockholders” (i.e., holders of 15% or more of voting shares) are prohibited within first three years of such person becoming an interested stockholder, unless certain conditions are met (including either (x) obtaining prior board approval or (y) if prior board approval was not obtained, then following the combination, obtaining board approval and the affirmative vote of at least 66 2/3% of voting power of disinterested stockholders).
|
|
| | | All mergers (other than parent/subsidiary mergers) require shareholder approval – no exception for smaller | | | Mergers in which less than 20% of the acquirer’s stock is issued generally do not require acquirer stockholder | |
| | |
Cayman Islands
|
| |
Delaware
|
|
| | | mergers. | | | approval. | |
| | | Where a bidder has acquired 90% or more of the shares in a Cayman Islands company, it can compel the acquisition of the shares of the remaining shareholders and thereby become the sole shareholder. | | | Mergers in which one corporation owns 90% or more of a second corporation may be completed without the vote of the second corporation’s board of directors or stockholders. | |
| | | A Cayman Islands company may also be acquired through a “scheme of arrangement” sanctioned by a Cayman Islands court and approved by 50%+1 in number and 75% in value of shareholders in attendance and voting at a shareholders’ meeting. | | | N/A | |
Stockholder/Shareholder Votes for Routine Matters
|
| |
Under the Cayman Islands Companies Act (As Revised), routine corporate matters may be approved by an ordinary resolution (being a resolution passed by a simple majority of the shareholders as being entitled to do so).
Certain specified amendments to the constitutional documents of a company require a special resolution to be passed (see threshold above).
|
| |
Generally, approval of routine corporate matters that are put to a stockholder vote require the affirmative vote of the majority of shares present in person or represented by proxy at the meeting and entitled to vote on the subject matter.
Certain specified amendments to the Proposed Organizational Documents require an affirmative vote of at least 66 2/3% of the total voting power of the outstanding shares.
|
|
Regulatory Restrictions on Transfers
|
| | N/A | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that GDH Delaware’s (or, following the Reorganization Merger, Pubco’s) board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or (iii) restricting the exercise of rights with respect to capital stock, in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of GDH Delaware (or, following the Reorganization Merger, Pubco) on a fully diluted basis. | |
Appraisal Rights
|
| | Minority shareholders that dissent from a merger are entitled to be paid the fair market value of their shares, which if necessary may ultimately be determined by the court. | | | With certain exceptions, generally, a stockholder of a publicly traded corporation does not have appraisal rights in connection with a merger. In the event appraisal rights are available in connection with a merger or consolidation, pursuant to the DGCL, stockholders who properly demand and | |
| | |
Cayman Islands
|
| |
Delaware
|
|
| | | | | | perfect appraisal rights in connection with such merger or consolidation will have the right to receive payment of the fair value of their shares as determined by the Delaware Court of Chancery, plus interest, if any, on the amount determined to be the fair value, from the effective time of the merger or consolidation through the date of payment of the judgment. | |
Inspection of Books and Records
|
| | Shareholders generally do not have any rights to inspect or obtain copies of the register of shareholders or other corporate records of a company (but do have a right to know who the directors of a company are and to receive a copy of the memorandum and articles of association of the company). | | | Any stockholder may inspect the corporation’s books and records for a proper purpose during the usual hours for business. | |
Stockholder/Shareholder Lawsuits
|
| | In the Cayman Islands, the decision to institute proceedings on behalf of a company is generally taken by the company’s board of directors. A shareholder may be entitled to bring a derivative action on behalf of the company, but only in certain limited circumstances. | | | A stockholder may bring a derivative suit subject to procedural requirements. | |
Fiduciary Duties of Directors
|
| | A director owes fiduciary duties to a company, including to exercise loyalty, honesty and good faith to the company as a whole. In addition to fiduciary duties, directors owe a duty of care, diligence and skill. Such duties are owed to the company but may also be owed directly be owed direct to creditors or shareholders in certain limited circumstances. | | |
Directors must exercise a duty of care and duty of loyalty and good faith to a corporation and its stockholders.
The Proposed Organizational Documents waive any corporate opportunity doctrine and similar claims against any non-employee directors (other than to the extent any corporate opportunity is offered to a non-employee director in his or her capacity as a director).
|
|
Indemnification of Directors and Officers
|
| | A Cayman Islands company generally may indemnify its directors or officers except with regard to actual fraud or willful default. | | |
A corporation is generally permitted to indemnify its director and officers.
The Proposed Bylaws provide for indemnification of executive officers and directors acting in good faith. GDH Delaware (or, following the Reorganization Merger, Pubco) may also enter into a contractual indemnification agreement with each of its directors at the time of the Nasdaq listing, if successful.
|
|
| | |
Cayman Islands
|
| |
Delaware
|
|
Limited Liability of Directors
|
| | Liability of directors may be limited, except with regard to their actual fraud or willful default. | | |
Liability of directors may be limited or eliminated, except with regard to breaches of duty of loyalty, intentional misconduct, unlawful repurchases or dividends or improper personal benefit.
The Proposed Organizational Documents limit or eliminate the liability of a director to GDH Delaware (or, following the Reorganization Merger, Pubco) or its stockholders to the extent permitted under Delaware law.
|
|
Forum Selection
|
| | N/A | | | The Proposed Organizational Documents provide that, unless GDH Delaware (or, following the Reorganization Merger, Pubco) consents to a different forum, (i) certain specified actions and proceedings may only be brought before the Court of Chancery of the State of Delaware (or another state or federal district court in the State of Delaware), and (ii) any complaint asserting a cause of action arising under the Securities Act may only be brought before the federal district courts of the United States. | |
| | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
Quorum for Shareholder Action—Organizational Documents Proposal A
|
| | The Existing Organizational Documents provide that two or more GDHL shareholders holding at least 25% in par value of the GDHL ordinary shares entitled to vote constitutes a quorum for a GDHL shareholder meeting. | | | The Proposed Organizational Documents provide that presence of a majority of the outstanding voting power of GDH Delaware at a GDH Delaware shareholder meeting constitutes a quorum for a GDH Delaware shareholder meeting, except where a separate vote by a class or series of classes of shares is required, the presence in person or by proxy of a majority of the voting power of all outstanding shares of stock of such class or series of classes, as applicable, constitutes quorum. | |
| | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
Removal of Directors—Organizational Documents Proposal B
|
| | The Existing Organizational Documents provide that any director may be removed by an affirmative vote of at least 66 2/3% of the total voting power of the outstanding GDHL ordinary shares. | | | The Proposed Organizational Documents provide that directors may be removed, with or without cause, by the majority vote of the total voting power of outstanding shares of GDH Delaware common stock, voting together as a single class. | |
Exclusive Forum— Organizational Documents Proposal C
|
| | The Existing Organizational Documents do not contain a provision adopting an exclusive forum for certain shareholder litigation. | | | The Proposed Organizational Documents provide that, unless GDH Delaware consents to a different forum, (i) certain specified actions and proceedings may only be brought before the Court of Chancery of the State of Delaware (or another state or federal district court in the State of Delaware), and (ii) any complaint asserting a cause of action arising under the Securities Act may only be brought before the federal district courts of the United States. | |
Ownership Limitations— Organizational Documents Proposal D
|
| | The Existing Organizational Documents do not contain provisions relating to ownership limitations. | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that GDH Delaware’s board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or (iii) restricting the exercise of rights with respect to capital stock, in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of GDH Delaware on a fully diluted basis. | |
Name
|
| |
Relationship with GDHL
|
| |
Number of GDHL
Ordinary Shares |
| |
% Voting Participation
|
|
Michael Novogratz(1) | | | Interested Party | | | 522,945 | | | 0.515% | |
Damien Vanderwilt | | | Interested Party | | | 1,079,971 | | | 1.063% | |
Steve Kurz | | | Interested Party | | | 5,000 | | | 0.005% | |
Andrew Siegel | | | Interested Party | | | 78,975 | | | 0.078% | |
Kim Pillemer | | | Interested Party | | | 56,035 | | | 0.055% | |
| | |
For the nine months
ended September 30, 2021 |
| |||||||||||||||
(in thousands)
|
| |
Reported
|
| |
Fair Value
Adjustment |
| |
At Fair Value
(Non-GAAP) |
| |||||||||
Digital assets (excl. stablecoins of $226.6 million)
|
| | | $ | 1,611,252 | | | | | $ | 243,913 | | | | | $ | 1,855,165 | | |
Digital assets on loan (excl. stablecoins of $117.0 million)
|
| | | | 144,214 | | | | | | 22,302 | | | | | | 166,516 | | |
Assets posted as collateral
|
| | | | 27,367 | | | | | | 3,003 | | | | | | 30,370 | | |
Digital assets receivable
|
| | | | 147,735 | | | | | | 86,556 | | | | | | 234,291 | | |
Less: | | | | | | | | | | | | | | | | | | | |
Digital assets sold short
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Digital assets borrowed (excl. stablecoins of $120.9 million)
|
| | | | 517,391 | | | | | | — | | | | | | 517,391 | | |
Collateral payable (excl. stablecoins of $4.4 million)
|
| | | | 425,967 | | | | | | — | | | | | | 425,967 | | |
Noncontrolling interests
|
| | | | 470,750 | | | | | | — | | | | | | 470,750 | | |
Net digital assets
|
| | | $ | 516,460 | | | | | $ | 355,774 | | | | | $ | 872,234 | | |
(in thousands)
|
| |
As of December 31, 2020
|
| |||||||||||||||
|
Reported
|
| |
Fair Value
Adjustment |
| |
At Fair Value
(Non-GAAP) |
| |||||||||||
Digital assets (excl. stablecoins of $7.8 million)
|
| | | $ | 836,866 | | | | | $ | 86,847 | | | | | $ | 923,713 | | |
Digital assets on loan
|
| | | | 89,508 | | | | | | 7,216 | | | | | | 96,724 | | |
Assets posted as collateral
|
| | | | 14,592 | | | | | | 1,176 | | | | | | 15,768 | | |
Digital assets receivable
|
| | | | 19,724 | | | | | | — | | | | | | 19,724 | | |
Less: | | | | | | | | | | | | | | | | | | | |
Digital assets sold short
|
| | | $ | 5,278 | | | | | $ | — | | | | | $ | 5,278 | | |
Digital assets borrowed (excl. stablecoins of $135.2 million)
|
| | | | 172,306 | | | | | | — | | | | | | 172,306 | | |
Collateral payable
|
| | | | 44,660 | | | | | | — | | | | | | 44,660 | | |
Noncontrolling interests
|
| | | | 285,956 | | | | | | — | | | | | | 285,956 | | |
Net digital assets
|
| | | $ | 452,490 | | | | | $ | 95,239 | | | | | $ | 547,729 | | |
(in thousands)
|
| |
As of December 31, 2019
|
| |||||||||||||||
|
Reported
|
| |
Fair Value
Adjustment |
| |
At Fair Value
(Non-GAAP) |
| |||||||||||
Digital assets (excl. stablecoins of $4.0 million)
|
| | | $ | 74,976 | | | | | $ | 7,002 | | | | | $ | 81,978 | | |
Digital assets on loan
|
| | | | 15,905 | | | | | | 157 | | | | | | 16,062 | | |
Assets posted as collateral
|
| | | | 10,323 | | | | | | 263 | | | | | | 10,586 | | |
Digital assets receivable
|
| | | | — | | | | | | — | | | | | | — | | |
Less: | | | | | | | | | | | | | | | | | | | |
Digital assets sold short
|
| | | $ | 18,617 | | | | | $ | — | | | | | $ | 18,617 | | |
Digital assets borrowed
|
| | | | 11,134 | | | | | | — | | | | | | 11,134 | | |
Collateral payable
|
| | | | 434 | | | | | | — | | | | | | 434 | | |
Noncontrolling interests
|
| | | | 7,319 | | | | | | — | | | | | | 7,319 | | |
Net digital assets
|
| | | $ | 63,700 | | | | | $ | 7,422 | | | | | $ | 71,122 | | |
(in thousands)
|
| |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Net income
|
| | | $ | 1,121,385 | | | | | $ | 41,950 | | |
Less: Noncontrolling interests
|
| | | | 156,130 | | | | | | 5,528 | | |
Unit holders of the Company
|
| | | | 965,255 | | | | | | 36,422 | | |
Add back: | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | (24,802) | | | | | | — | | |
Net digital assets adjustment for the period to fair value
|
| | | | 260,534 | | | | | | 13,504 | | |
Equity based compensation
|
| | | | 35,347 | | | | | | 8,410 | | |
Acquisition and listing related costs
|
| | | | 24,943 | | | | | | — | | |
Amortization
|
| | | | 24 | | | | | | — | | |
Severance expense
|
| | | | — | | | | | | 446 | | |
Adjusted net income
|
| | | $ | 1,261,301 | | | | | $ | 58,782 | | |
(in thousands)
|
| |
For the years ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Net income
|
| | |
$
|
448,555
|
| | | |
$
|
24,856
|
| |
Less: noncontrolling interests
|
| | | | 153,385 | | | | | | (175) | | |
Unit holders of the Company
|
| | |
|
295,170
|
| | | |
|
25,031
|
| |
Add back: | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | 14,318 | | | | | | — | | |
Net digital assets adjustment for the period to fair value
|
| | | | 87,817 | | | | | | 2,966 | | |
Equity based compensation
|
| | | | 14,769 | | | | | | 26,371 | | |
Acquisition and listing related costs
|
| | | | 634 | | | | | | — | | |
Amortization
|
| | | | — | | | | | | — | | |
Severance expense
|
| | | | 446 | | | | | | 302 | | |
Adjusted net income
|
| | | $ | 413,154 | | | | | $ | 54,670 | | |
| | |
Nine Months
Ended September 30, 2021 |
| |
Nine Months
Ended September 30, 2020 |
| |
Change
|
| |
% Change
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales revenue
|
| | | $ | 61,205,395 | | | | | $ | 1,730,269 | | | | | $ | 59,475,126 | | | | | | 3,437.3% | | |
Income from digital asset lending
|
| | | | 39,395 | | | | | | 4,412 | | | | | | 34,983 | | | | | | 792.9% | | |
Advisory and management fees
|
| | | | 7,881 | | | | | | 4,602 | | | | | | 3,279 | | | | | | 71.3% | | |
Net gain on digital assets
|
| | | | 1,270,574 | | | | | | 20,208 | | | | | | 1,250,366 | | | | | | 6,187.5% | | |
Net gain on investments
|
| | | | 602,387 | | | | | | 40,077 | | | | | | 562,310 | | | | | | 1,403.1% | | |
Net gain on derivatives trading
|
| | | | 148,743 | | | | | | 5,937 | | | | | | 142,806 | | | | | | 2,405.4% | | |
Net revenues
|
| | | | 63,274,375 | | | | | | 1,805,505 | | | | | | 61,468,870 | | | | | | 3,404.5% | | |
Cost of Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales cost
|
| | | | 54,520,343 | | | | | | 1,540,629 | | | | | | 52,979,714 | | | | | | 3,438.8% | | |
Impairment of digital assets
|
| | | | 7,311,290 | | | | | | 176,238 | | | | | | 7,135,052 | | | | | | 4,048.5% | | |
Expense from digital asset borrowing
|
| | | | 50,986 | | | | | | 3,648 | | | | | | 47,338 | | | | | | 1,297.6% | | |
Total cost of revenues
|
| | | | 61,882,619 | | | | | | 1,720,515 | | | | | | 60,162,104 | | | | | | 3,496.7% | | |
Gross Profit
|
| | | | 1,391,756 | | | | | | 84,990 | | | | | | 1,306,766 | | | | | | 1,537.6% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 172,088 | | | | | | 27,780 | | | | | | 144,308 | | | | | | 519.5% | | |
General and administrative
|
| | | | 28,876 | | | | | | 6,071 | | | | | | 22,805 | | | | | | 375.6% | | |
Technology
|
| | | | 5,429 | | | | | | 2,336 | | | | | | 3,093 | | | | | | 132.4% | | |
Profit share arrangement expense
|
| | | | 14,032 | | | | | | — | | | | | | 14,032 | | | | | | N/M | | |
Professional fees
|
| | | | 37,147 | | | | | | 4,980 | | | | | | 32,167 | | | | | | 645.9% | | |
Marketing
|
| | | | 3,796 | | | | | | 1,311 | | | | | | 2,485 | | | | | | 189.5% | | |
Total operating expenses
|
| | | | 261,368 | | | | | | 42,478 | | | | | | 218,890 | | | | | | 515.3% | | |
Other (expense) /income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant
liability |
| | | | (24,802) | | | | | | — | | | | | | (24,802) | | | | | | N/M | | |
Other (expense) /income, net
|
| | | | 15,799 | | | | | | (562) | | | | | | 16,361 | | | | | | (2,911.2)% | | |
Total other (expense) /income
|
| | |
|
(9,003)
|
| | | |
|
(562)
|
| | | | | (8,441) | | | | | | 1,502.0% | | |
Net income
|
| | | $ | 1,121,385 | | | | | $ | 41,950 | | | | | $ | 1,079,435 | | | | | | 2,573.1% | | |
Noncontrolling interests
|
| | | | 156,130 | | | | | | 5,528 | | | | | | 150,602 | | | | | | 2,724.3% | | |
Unit holders of the Company
|
| | | $ | 965,255 | | | | | $ | 36,422 | | | | | $ | 928,833 | | | | | | 2,550.2% | | |
| | |
For the years ended
|
| | | | | | | | | | | | | |||||||||
(in thousands)
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| |
Change
|
| |
% Change
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales revenue
|
| | | $ | 9,286,237 | | | | | $ | 2,376,419 | | | | | $ | 6,909,818 | | | | | | 290.8% | | |
Income from digital asset lending
|
| | | | 6,132 | | | | | | 4,230 | | | | | | 1,902 | | | | | | 45.0% | | |
Advisory and management fees
|
| | | | 9,615 | | | | | | 5,330 | | | | | | 4,285 | | | | | | 80.4% | | |
Net gain/ (loss) on digital assets
|
| | | | 265,149 | | | | | | (10,981) | | | | | | 276,130 | | | | | | N/M | | |
Net gain on investments
|
| | | | 101,383 | | | | | | 25,401 | | | | | | 75,982 | | | | | | 299.1% | | |
Net gain on derivatives trading
|
| | | | 5,687 | | | | | | 12,438 | | | | | | (6,751) | | | | | | (54.3)% | | |
Net revenues
|
| | | | 9,674,203 | | | | | | 2,412,837 | | | | | | 7,261,366 | | | | | | 300.9% | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales cost
|
| | | | 8,577,829 | | | | | | 2,042,449 | | | | | | 6,535,380 | | | | | | 320.0% | | |
Impairment of digital assets
|
| | | | 551,859 | | | | | | 266,395 | | | | | | 285,464 | | | | | | 107.2% | | |
Expense from digital asset borrowing
|
| | | | 9,079 | | | | | | 2,521 | | | | | | 6,558 | | | | | | 260.1% | | |
Total cost of revenues
|
| | | | 9,138,767 | | | | | | 2,311,365 | | | | | | 6,827,402 | | | | | | 295.4% | | |
Gross profit
|
| | | | 535,436 | | | | | | 101,472 | | | | | | 433,964 | | | | | | 427.7% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 48,934 | | | | | | 54,953 | | | | | | (6,019) | | | | | | (11.0)% | | |
General and administrative
|
| | | | 9,705 | | | | | | 11,313 | | | | | | (1,608) | | | | | | (14.2)% | | |
Technology
|
| | | | 3,278 | | | | | | 2,843 | | | | | | 435 | | | | | | 15.3% | | |
Professional fees
|
| | | | 7,664 | | | | | | 8,177 | | | | | | (513) | | | | | | (6.3)% | | |
Marketing
|
| | | | 2,420 | | | | | | — | | | | | | 2,420 | | | | | | N/M | | |
Total operating expenses
|
| | | | 72,001 | | | | | | 77,286 | | | | | | (5,285) | | | | | | (6.8)% | | |
Other (expense)/ income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | (14,318) | | | | | | — | | | | | | (14,318) | | | | | | N/M | | |
Other (expense)/ income, net
|
| | | | (562) | | | | | | 670 | | | | | | (1,232) | | | | | | N/M | | |
Total other (expense)/ income
|
| | | | (14,880) | | | | | | 670 | | | | | | (15,550) | | | | | | N/M | | |
Net income/ (loss)
|
| | | $ | 448,555 | | | | | $ | 24,856 | | | | | $ | 423,699 | | | | | | 1,704.6% | | |
Net income/ (loss) attributed to: | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncontrolling interests
|
| | | | 153,385 | | | | | | (175) | | | | | | 153,560 | | | | | | N/M | | |
Unit holders of the Company
|
| | | $ | 295,170 | | | | | $ | 25,031 | | | | | $ | 270,139 | | | | | | 1,079.2% | | |
| | |
For the years ended
|
| | | | | | | | | | | | | |||||||||
(in thousands)
|
| |
December 31,
2019 |
| |
December 31,
2018 |
| |
Change
|
| |
% Change
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales revenue
|
| | | $ | 2,376,419 | | | | | $ | 1,712,942 | | | | | $ | 663,477 | | | | | | 38.7% | | |
Income from digital asset lending
|
| | | | 4,230 | | | | | | 1,361 | | | | | | 2,869 | | | | | | 210.8% | | |
Advisory and management fees
|
| | | | 5,330 | | | | | | 4,193 | | | | | | 1,137 | | | | | | 27.1% | | |
Net (loss) on digital assets
|
| | | | (10,981) | | | | | | (31,455) | | | | | | 20,474 | | | | | | (65.1)% | | |
Net gain/ (loss) on investments
|
| | | | 25,401 | | | | | | (8,460) | | | | | | 33,861 | | | | | | N/M | | |
Net gain on derivatives trading
|
| | | | 12,438 | | | | | | — | | | | | | 12,438 | | | | | | N/M | | |
Net revenues
|
| | | | 2,412,837 | | | | | | 1,678,581 | | | | | | 734,256 | | | | | | 43.7% | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales cost
|
| | | | 2,042,449 | | | | | | 1,391,719 | | | | | | 650,730 | | | | | | 46.8% | | |
Impairment of digital assets
|
| | | | 266,395 | | | | | | 472,217 | | | | | | (205,822) | | | | | | (43.6)% | | |
Expense from digital asset borrowing
|
| | | | 2,521 | | | | | | — | | | | | | 2,521 | | | | | | N/M | | |
Total cost of revenues
|
| | | | 2,311,365 | | | | | | 1,863,936 | | | | | | 447,429 | | | | | | 24.0% | | |
Gross profit
|
| | | | 101,472 | | | | | | (185,355) | | | | | | 286,827 | | | | | | (154.7)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 54,953 | | | | | | 46,507 | | | | | | 8,446 | | | | | | 18.2% | | |
General and administrative
|
| | | | 11,313 | | | | | | 10,137 | | | | | | 1,176 | | | | | | 11.6% | | |
Technology
|
| | | | 2,843 | | | | | | 1,800 | | | | | | 1,043 | | | | | | 57.9% | | |
Professional fees
|
| | | | 8,177 | | | | | | 12,695 | | | | | | (4,518) | | | | | | (35.6)% | | |
Marketing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Goodwill impairment
|
| | |
|
—
|
| | | | | 6,217 | | | | | | (6,217) | | | | | | N/M | | |
Total operating expenses
|
| | | | 77,286 | | | | | | 77,356 | | | | | | (70) | | | | | | (0.1)% | | |
Other (expense)/income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | N/M | | |
Other (expense)/ income, net
|
| | | | 670 | | | | | | (3,102) | | | | | | 3,772 | | | | | | N/M | | |
Total other (expense)/ income
|
| | | | 670 | | | | | | (3,102) | | | | | | 3,772 | | | | | | N/M | | |
Net income/ (loss)
|
| | | $ | 24,856 | | | | | $ | (265,813) | | | | | $ | 290,669 | | | | | | 109.4% | | |
Net income/(loss) attributed to: | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncontrolling interests
|
| | | | (175) | | | | | | (4,712) | | | | | | 4,537 | | | | | | (96.3)% | | |
Unit holders of the Company
|
| | | $ | 25,031 | | | | | $ | (261,101) | | | | | $ | 286,132 | | | | | | N/M | | |
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
Total assets
|
| | | $ | 3,633,864 | | | | | $ | 1,467,496 | | | | | $ | 395,420 | | |
Total liabilities
|
| | | | 1,480,811 | | | | | | 478,447 | | | | | | 47,855 | | |
Noncontrolling interests
|
| | | | 470,750 | | | | | | 285,956 | | | | | | 7,319 | | |
Unit holders’ capital
|
| | | $ | 1,682,303 | | | | | $ | 703,093 | | | | | $ | 340,246 | | |
| | |
For the nine months ended
|
| |||||||||
(in thousands)
|
| |
September 30, 2021
|
| |
September 30, 2020
|
| ||||||
Net cash provided by (used in) operating activities
|
| | | $ | 203,721 | | | | | $ | (100,160) | | |
Net cash provided by (used in) investing activities
|
| | | | (59,113) | | | | | | 21,781 | | |
Net cash provided by (used in) financing activities
|
| | | | (6,792) | | | | | | 26,782 | | |
| | |
For the years ended
|
| |||||||||||||||
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
| |||||||||
Net cash provided by (used in) operating activities
|
| | | $ | (151,187) | | | | | $ | (10,750) | | | | | $ | (68,645) | | |
Net cash provided by (used in) investing activities
|
| | | | 13,190 | | | | | | 55,090 | | | | | | (112,094) | | |
Net cash provided by (used in) financing activities
|
| | | | 169,685 | | | | | | (4,565) | | | | | | 215,129 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Total
|
| |
Less than
1 year |
| |
1-3
years |
| |
4-5
years |
| |
After
5 years |
| |||||||||||||||
Digital asset borrowed and digital assets sold short
|
| | | $ | 638,331 | | | | | $ | 638,331 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Operating leases
|
| | | | 24,879 | | | | | | 249 | | | | | | 6,633 | | | | | | 6,958 | | | | | | 11,039 | | |
Purchase obligations(1)
|
| | | | 39,512 | | | | | | 39,512 | | | | | | — | | | | | | — | | | | | | — | | |
Other obligations(2)
|
| | | | 39,812 | | | | | | 19,906 | | | | | | 19,906 | | | | | | — | | | | | | — | | |
Total Contractual Obligations
|
| | | $ | 742,534 | | | | | $ | 697,998 | | | | | $ | 26,539 | | | | | $ | 6,958 | | | | | $ | 11,039 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Total
|
| |
Less than
1 year |
| |
1-3
years |
| |
4-5
years |
| |
After
5 years |
| |||||||||||||||
Digital assets borrowed and digital assets sold short
|
| | | $ | 307,499 | | | | | $ | 307,499 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Operating leases
|
| | | | 8,130 | | | | | | 983 | | | | | | 2,056 | | | | | | 2,181 | | | | | | 2,910 | | |
Purchase obligations(1)
|
| | | | 6,350 | | | | | | 6,350 | | | | | | — | | | | | | — | | | | | | — | | |
Other obligations(2)
|
| | | | 11,560 | | | | | | 8,160 | | | | | | 3,400 | | | | | | — | | | | | | — | | |
Total Contractual Obligations
|
| | | $ | 333,539 | | | | | $ | 322,992 | | | | | $ | 5,456 | | | | | $ | 2,181 | | | | | $ | 2,910 | | |
(in thousands)
|
| |
Nine-Month
Period ended September 30, 2021 |
| |
Nine-Month
Period ended September 30, 2020 |
| |
Change
|
| |
% Change
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales
|
| | | | 967,659 | | | | | | — | | | | | | 967,659 | | | | | | N/M | | |
Wallet services
|
| | | | 50,558 | | | | | | 17,443 | | | | | | 33,115 | | | | | | 189.8% | | |
Professional services
|
| | | | 900 | | | | | | 100 | | | | | | 800 | | | | | | 800.0% | | |
Fees from digital intangible asset loans
|
| | | | 14,219 | | | | | | 3,470 | | | | | | 10,749 | | | | | | 309.8% | | |
Interest income
|
| | | | 4,353 | | | | | | 786 | | | | | | 3,567 | | | | | | 453.8% | | |
Other Income
|
| | | | — | | | | | | 21 | | | | | | (21) | | | | | | N/M | | |
Total Revenue
|
| | | | 1,037,689 | | | | | | 21,820 | | | | | | 1,015,869 | | | | | | 4655.7% | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales cost
|
| | | | 966,801 | | | | | | — | | | | | | 966,801 | | | | | | N/M | | |
Compensation and benefits
|
| | | | 27,508 | | | | | | 19,228 | | | | | | 8,280 | | | | | | 43.1% | | |
Professional fees
|
| | | | 13,665 | | | | | | 4,714 | | | | | | 8,951 | | | | | | 189.9% | | |
Equipment and technology
|
| | | | 6,244 | | | | | | 4,665 | | | | | | 1,579 | | | | | | 33.8% | | |
Borrowing fees related to digital intangible asset
loans |
| | | | 9,698 | | | | | | 1,911 | | | | | | 7,787 | | | | | | 407.5% | | |
Occupancy
|
| | | | 1,223 | | | | | | 1,195 | | | | | | 28 | | | | | | 2.3% | | |
Insurance
|
| | | | 971 | | | | | | 1,029 | | | | | | (58) | | | | | | -5.6% | | |
Other expenses
|
| | | | 3,649 | | | | | | 2,178 | | | | | | 1,471 | | | | | | 67.5% | | |
Total Expenses
|
| | | | 1,029,759 | | | | | | 34,920 | | | | | | 994,839 | | | | | | 2848.9% | | |
Income/(Loss) from operations
|
| | | | 7,930 | | | | | | (13,100) | | | | | | 21,030 | | | | | | -160.5% | | |
Other gains/(losses)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Gains on disposal of digital intangible assets
|
| | | | 55,699 | | | | | | 9,492 | | | | | | 46,207 | | | | | | 486.8% | | |
Change in fair value of embedded derivatives
|
| | | | (527,073) | | | | | | 3,554 | | | | | | (530,627) | | | | | | N/M | | |
Impairment of digital intangible assets
|
| | | | (1,943,174) | | | | | | (81,859) | | | | | | (1,861,315) | | | | | | 2273.8% | | |
Total Other Losses
|
| | | | (2,414,548) | | | | | | (68,813) | | | | | | (2,345,735) | | | | | | N/M | | |
Loss before income taxes
|
| | | | (2,406,618) | | | | | | (81,913) | | | | | | (2,324,705) | | | | | | N/M | | |
Provision for income taxes
|
| | | | 879 | | | | | | (719) | | | | | | 1,598 | | | | | | N/M | | |
Net loss
|
| | | | (2,407,497) | | | | | | (81,194) | | | | | | (2,326,303) | | | | | | N/M | | |
(in thousands)
|
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |
Change
|
| |
% Change
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Wallet services
|
| | | $ | 27,084 | | | | | $ | 17,890 | | | | | $ | 9,194 | | | | | | 51.4% | | |
Professional services
|
| | | | 2,200 | | | | | | 1,540 | | | | | | 660 | | | | | | 42.9% | | |
Fees from digital intangible asset loans
|
| | | | 6,333 | | | | | | 193 | | | | | | 6,140 | | | | | | 3181.3% | | |
Interest income
|
| | | | 1,013 | | | | | | ― | | | | | | 1,013 | | | | | | N/M | | |
Other income
|
| | | | 146 | | | | | | ― | | | | | | 146 | | | | | | N/M | | |
Total Revenue
|
| | | | 36,776 | | | | | | 19,623 | | | | | | 17,153 | | | | | | 87.4% | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 26,489 | | | | | | 24,826 | | | | | | 1,663 | | | | | | 6.7% | | |
Professional fees
|
| | | | 8,580 | | | | | | 6,043 | | | | | | 2,537 | | | | | | 42.0% | | |
Equipment and technology
|
| | | | 6,543 | | | | | | 3,294 | | | | | | 3,249 | | | | | | 98.6% | | |
Borrowing fees related to digital intangible asset loans
|
| | | | 3,680 | | | | | | 34 | | | | | | 3,646 | | | | | | N/M | | |
Occupancy
|
| | | | 1,632 | | | | | | 1,586 | | | | | | 46 | | | | | | 2.9% | | |
Insurance
|
| | | | 1,378 | | | | | | 1,409 | | | | | | (31) | | | | | | -2.2% | | |
Other expenses
|
| | | | 2,686 | | | | | | 2,946 | | | | | | (260) | | | | | | -8.8% | | |
Total Expenses
|
| | | | 50,988 | | | | | | 40,138 | | | | | | 10,850 | | | | | | 27.0% | | |
Loss from operations
|
| | | | (14,212) | | | | | | (20,515) | | | | | | 6,303 | | | | | | -30.7% | | |
Other gains/(losses)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Gains on disposal of digital intangible assets
|
| | | | 24,680 | | | | | | 2,228 | | | | | | 22,452 | | | | | | N/M | | |
Change in fair value of embedded derivatives
|
| | | | (2,049,875) | | | | | | 1,256 | | | | | | (2,051,131) | | | | | | N/M | | |
Impairment of digital intangible assets
|
| | | | (93,155) | | | | | | (3,610) | | | | | | (89,545) | | | | | | 2480.5% | | |
Total Other Losses
|
| | | | (2,118,350) | | | | | | (126) | | | | | | (2,118,224) | | | | | | N/M | | |
Loss before income taxes
|
| | | | (2,132,562) | | | | | | (20,641) | | | | | | (2,111,921) | | | | | | N/M | | |
Provision for income taxes
|
| | | | (719) | | | | | | 8 | | | | | | (727) | | | | | | N/M | | |
Net loss
|
| | | $ | (2,131,843) | | | | | $ | (20,649) | | | | | $ | (2,111,194) | | | | | | N/M | | |
(in thousands)
|
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |
Change
|
| |
% Change
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Wallet services
|
| | | | 17,890 | | | | | | 15,911 | | | | | | 1,979 | | | | | | 12.4% | | |
Professional services
|
| | | | 1,540 | | | | | | 1,165 | | | | | | 375 | | | | | | 32.2% | | |
Fees from digital intangible asset loans
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | N/M | | |
Total Revenue
|
| | | | 19,623 | | | | | | 17,076 | | | | | | 2,547 | | | | | | 14.9% | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 24,826 | | | | | | 14,299 | | | | | | 10,527 | | | | | | 73.6% | | |
Professional fees
|
| | | | 6,043 | | | | | | 5,484 | | | | | | 559 | | | | | | 10.2% | | |
Equipment and technology
|
| | | | 3,294 | | | | | | 1,544 | | | | | | 1,750 | | | | | | 113.3% | | |
Borrowing fees related to digital intangible asset loans
|
| | | | 34 | | | | | | — | | | | | | 34 | | | | | | N/M | | |
Occupancy
|
| | | | 1,586 | | | | | | 1,183 | | | | | | 403 | | | | | | 34.1% | | |
Insurance
|
| | | | 1,409 | | | | | | — | | | | | | 1,409 | | | | | | N/M | | |
Other expenses
|
| | | | 2,946 | | | | | | 2,840 | | | | | | 106 | | | | | | 3.7% | | |
Total Expenses
|
| | | | 40,138 | | | | | | 25,350 | | | | | | 14,788 | | | | | | 58.3% | | |
Loss from operations
|
| | | | (20,515) | | | | | | (8,274) | | | | | | (12,241) | | | | | | 147.9% | | |
Other gains/(losses)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Gains on disposal of digital intangible assets
|
| | | | 2,228 | | | | | | 807 | | | | | | 1,421 | | | | | | 176.1% | | |
Change in fair value of embedded derivatives
|
| | | | 1,256 | | | | | | — | | | | | | 1,256 | | | | | | N/M | | |
Impairment of digital intangible assets
|
| | | | (3,610) | | | | | | (5,467) | | | | | | 1,857 | | | | | | -34.0% | | |
Total Other Losses
|
| | | | (126) | | | | | | (4,660) | | | | | | 4,534 | | | | | | N/M | | |
Loss before income taxes
|
| | | | (20,641) | | | | | | (12,934) | | | | | | (7,707) | | | | | | 59.6% | | |
Provision for income taxes
|
| | | | 8 | | | | | | 25 | | | | | | (17) | | | | | | -68.0% | | |
Net loss
|
| | | | (20,649) | | | | | | (12,959) | | | | | | (7,690) | | | | | | 59.3% | | |
(in thousands)
|
| |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| |
As of
December 31, 2019 |
| |||||||||
Cash and cash equivalents
|
| | | $ | 21,546 | | | | | $ | 15,494 | | | | | $ | 29,772 | | |
Digital intangible assets
|
| | | $ | 282,390 | | | | | $ | 49,037 | | | | | $ | 6,349 | | |
Accounts receivable, net
|
| | | $ | 9,994 | | | | | $ | 5,719 | | | | | $ | 2,091 | | |
Accounts payable
|
| | | $ | 3,667 | | | | | $ | 1,846 | | | | | $ | 1,493 | | |
| | |
Nine-month
period ended September 30, 2021 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| ||||||||||||
Net Cash used in operating activities
|
| | | | 912 | | | | | $ | (16,341) | | | | | $ | (19,969) | | | | | $ | (12,403) | | |
Net Cash used in investing activities
|
| | | | (167,089) | | | | | $ | (22,321) | | | | | $ | (501) | | | | | $ | (701) | | |
Net Cash provided by financing activities
|
| | | | 172,229 | | | | | $ | 24,384 | | | | | $ | 312 | | | | | $ | 21,674 | | |
| | |
Historical
GDH LP as adjusted(2) |
| |
Reorganization and
Reorganization Merger Pro Forma Adjustments |
| |
NOTE
|
| |
Exchangeable
Notes Issuance |
| |
NOTE
|
| |
Pubco Post-
Reorganization, Reorganization Merger, and Exchangeable Notes Issuance |
| |
Historical
BitGo as adjusted for GDH LP(2) |
| |
BitGo
Acquisition Pro Forma Adjustments(3) |
| |
NOTE
|
| |
Pro Forma
Pubco |
| ||||||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 275,767 | | | | | $ | — | | | | | | | | | | | $ | 489,375 | | | | | | 5a | | | | | $ | 765,142 | | | | | $ | 21,546 | | | | | $ | 98,527 | | | | | | 6a | | | | | $ | 885,215 | | |
Digital assets
|
| | | | 1,837,882 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,837,882 | | | | | | 282,390 | | | | | | (37,501) | | | | | | 6a | | | | | | 2,110,326 | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 27,555 | | | | | | 6b | | | | | | — | | |
Digital assets
restricted |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | 4,668,495 | | | | | | 4,382,537 | | | | | | 6b | | | | | | 9,051,032 | | |
Digital assets on
loan |
| | | | 261,164 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 261,164 | | | | | | 79,641 | | | | | | 118,707 | | | | | | 6b | | | | | | 459,512 | | |
Assets posted as collateral
|
| | | | 27,367 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 27,367 | | | | | | — | | | | | | — | | | | | | | | | | | | 27,367 | | |
Derivative assets
|
| | | | 53,297 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 53,297 | | | | | | — | | | | | | — | | | | | | | | | | | | 53,297 | | |
Accounts
receivable |
| | | | 46,499 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 46,499 | | | | | | 10,130 | | | | | | — | | | | | | | | | | | | 56,629 | | |
Digital assets receivable
|
| | | | 138,065 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 138,065 | | | | | | — | | | | | | — | | | | | | | | | | | | 138,065 | | |
Loans receivable,
fiat |
| | | | 110,613 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 110,613 | | | | | | 189,200 | | | | | | — | | | | | | | | | | | | 299,813 | | |
Prepaid expenses and other assets
|
| | | | 37,418 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 37,418 | | | | | | 5,357 | | | | | | — | | | | | | | | | | | | 42,775 | | |
| | | | | 2,788,072 | | | | | | — | | | | | | | | | | | | 489,375 | | | | | | | | | | | | 3,277,447 | | | | | | 5,256,759 | | | | | | 4,589,825 | | | | | | | | | | | | 13,124,031 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets receivable
|
| | | | 9,670 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,670 | | | | | | — | | | | | | — | | | | | | | | | | | | 9,670 | | |
Investments
|
| | | | 779,858 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 779,858 | | | | | | — | | | | | | (15,378) | | | | | | 6c | | | | | | 764,480 | | |
Right-of-use asset
|
| | | | 15,951 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 15,951 | | | | | | — | | | | | | — | | | | | | | | | | | | 15,951 | | |
Net investment in sales-type leases
|
| | | | 5,727 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 5,727 | | | | | | — | | | | | | — | | | | | | | | | | | | 5,727 | | |
Property and equipment,
net |
| | | | 6,228 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 6,228 | | | | | | 919 | | | | | | — | | | | | | | | | | | | 7,147 | | |
Capitalized software and other
intangible assets, net |
| | | | 3,713 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3,713 | | | | | | 2,814 | | | | | | 182,521 | | | | | | 6e | | | | | | 189,048 | | |
Goodwill
|
| | | | 24,645 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 24,645 | | | | | | — | | | | | | 616,847 | | | | | | 6f | | | | | | 641,492 | | |
| | | | | 845,792 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 845,792 | | | | | | 3,733 | | | | | | 783,990 | | | | | | | | | | | | 1,633,515 | | |
Total assets
|
| | | $ | 3,633,864 | | | | | $ | — | | | | | | | | | | | $ | 489,375 | | | | | | | | | | | $ | 4,123,239 | | | | | $ | 5,260,492 | | | | | $ | 5,373,815 | | | | | | | | | | | $ | 14,757,546 | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities
|
| | | $ | 23,117 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 23,117 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 23,117 | | |
Accounts payable and accrued
liabilities |
| | | | 178,989 | | | | | | 38,871 | | | | | | 4a | | | | | | — | | | | | | | | | | | | 217,860 | | | | | | 14,535 | | | | | | 31,091 | | | | | | 6i | | | | | | 296,474 | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 32,988 | | | | | | 6d | | | | | | — | | |
Digital assets borrowed
|
| | | | 638,331 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 638,331 | | | | | | 198,318 | | | | | | — | | | | | | | | | | | | 836,649 | | |
Payable to customers
|
| | | | 140,183 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 140,183 | | | | | | — | | | | | | — | | | | | | | | | | | | 140,183 | | |
Loans payable
|
| | | | 7,185 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 7,185 | | | | | | 171,500 | | | | | | — | | | | | | | | | | | | 178,685 | | |
Collateral payable
|
| | | | 430,342 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 430,342 | | | | | | 294,501 | | | | | | — | | | | | | | | | | | | 724,843 | | |
Warrant liability
|
| | | | 40,693 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 40,693 | | | | | | — | | | | | | — | | | | | | | | | | | | 40,693 | | |
Obligations to exchange digital
assets |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | 9,051,032 | | | | | | — | | | | | | | | | | | | 9,051,032 | | |
Deferred revenue
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | 1,458,840 | | | | | | 38,871 | | | | | | | | | | | | — | | | | | | | | | | | | 1,497,711 | | | | | | 9,729,886 | | | | | | 64,079 | | | | | | | | | | | | 11,291,676 | | |
| | |
Historical
GDH LP as adjusted(2) |
| |
Reorganization and
Reorganization Merger Pro Forma Adjustments |
| |
NOTE
|
| |
Exchangeable
Notes Issuance |
| |
NOTE
|
| |
Pubco Post-
Reorganization, Reorganization Merger, and Exchangeable Notes Issuance |
| |
Historical
BitGo as adjusted for GDH LP(2) |
| |
BitGo
Acquisition Pro Forma Adjustments(3) |
| |
NOTE
|
| |
Pro Forma
Pubco |
| | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||
Lease liability
|
| | | | 16,994 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 16,994 | | | | | | — | | | | | | — | | | | | | | | | | | | 16,994 | | | | | | | | | | | | | | ||||||||||||||||||||||
Deferred tax liability
|
| | | | 4,977 | | | | | | (1,753) | | | | | | 4a | | | | | | — | | | | | | | | | | | | 3,224 | | | | | | — | | | | | | 26,086 | | | | | | 6g | | | | | | 29,310 | | | | | | | | | | | | | | ||||||||||||||||||||||
Tax liabilities – other
|
| | | | — | | | | | | 23,015 | | | | | | 4a | | | | | | — | | | | | | | | | | | | 23,015 | | | | | | — | | | | | | — | | | | | | | | | | | | 23,015 | | | | | | | | | | | | | | ||||||||||||||||||||||
Long-term debt
|
| | | | — | | | | | | — | | | | | | | | | | | | 489,375 | | | | | | 5b | | | | | | 489,375 | | | | | | — | | | | | | — | | | | | | | | | | | | 489,375 | | | | | | | | | | | | | | ||||||||||||||||||||||
Other noncurrent liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 182,500 | | | | | | 6j | | | | | | 182,500 | | | | | | | | | | | | | | ||||||||||||||||||||||
Total liabilities
|
| | | | 1,480,811 | | | | | | 60,133 | | | | | | | | | | | | 489,375 | | | | | | | | | | | | 2,030,319 | | | | | | 9,729,886 | | | | | | 272,665 | | | | | | | | | | | | 12,032,870 | | | | | | | | | | | | | | ||||||||||||||||||||||
Commitments and contingencies
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | ||||||||||||||||||||||
Unit holders’ capital
|
| | | | 1,682,303 | | | | | | (1,682,303) | | | | | | 4b | | | | | | — | | | | | | | | | | | | — | | | | | | 92,809 | | | | | | (92,809) | | | | | | 6h | | | | | | — | | | | | | | | | | | | | | ||||||||||||||||||||||
Class A Common Stock
|
| | | | — | | | | | | 98 | | | | | | 4b | | | | | | — | | | | | | | | | | | | 98 | | | | | | — | | | | | | 38 | | | | | | 6k | | | | | | 136 | | | | | | | | | | | | | | ||||||||||||||||||||||
Class B Common Stock
|
| | | | — | | | | | | 228 | | | | | | 4b | | | | | | — | | | | | | | | | | | | 228 | | | | | | — | | | | | | — | | | | | | | | | | | | 228 | | | | | | | | | | | | | | ||||||||||||||||||||||
Additional paid-in capital
|
| | | | — | | | | | | 505,883 | | | | | |
4b 4c |
| | | | | — | | | | | | | | | | | | 505,883 | | | | | | 17,758 | | | | | | 639,513 | | | | | | 6l | | | | | | 1,145,396 | | | | | | | | | | | | | | ||||||||||||||||||||||
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (17,758) | | | | | | 6h | | | | | | — | | | | | | | | | | | | | | ||||||||||||||||||||||
Retained earnings/(Accumulated deficit)
|
| | | | — | | | | | | (18,094) | | | | | | 4a | | | | | | — | | | | | | | | | | | | (18,094) | | | | | | (4,579,961) | | | | | | 4,579,961 | | | | | | 6h | | | | | | (21,005) | | | | | | | | | | | | | | ||||||||||||||||||||||
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | (2,911) | | | | | | 6d | | | | | | — | | | | | | | | | | | | | | ||||||||||||||||||||||
Noncontrolling interests
|
| | | | 470,750 | | | | | | 1,134,055 | | | | | |
4a 4c |
| | | | | — | | | | | | | | | | | | 1,604,805 | | | | | | — | | | | | | (4,884) | | | | | | 6d | | | | | | 1,599,921 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total equity
|
| | | | 2,153,053 | | | | | | (60,133) | | | | | | | | | | | | — | | | | | | | | | | | | 2,092,920 | | | | | | (4,469,394) | | | | | | 5,101,150 | | | | | | | | | | | | 2,724,676 | | | | | | | | | | | | | | ||||||||||||||||||||||
Total liabilities and equity
|
| | | $ | 3,633,864 | | | | | $ | — | | | | | | | | | | | $ | 489,375 | | | | | | | | | | | $ | 4,123,239 | | | | | $ | 5,260,492 | | | | | $ | 5,373,815 | | | | | | | | | | | $ | 14,757,546 | | | | | | | | | | | | | | ||||||||||||||||||||||
|
| | |
Historical
GDH LP |
| |
Reorganization
and Reorganization Merger Pro Forma Adjustments |
| |
Note
|
| |
Exchangeable
Notes Issuance |
| |
Note
|
| |
Pubco Post-
Reorganization, Reorganization Merger, and Exchangeable Notes Issuance |
| |
Historical
BitGo as adjusted for GDH LP(2) |
| |
Note
|
| |
BitGo
Acquisition Pro Forma Adjustments(3) |
| |
Note
|
| |
Pro Forma
Pubco |
| | | | | | |||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Digital assets sales revenue
|
| | | $ | 61,205,395 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 61,205,395 | | | | | $ | 967,659 | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 62,173,054 | | | | | | | | ||||||||||
Income from digital asset
lending |
| | | | 39,395 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 39,395 | | | | | | 18,572 | | | | | | | | | | | | — | | | | | | | | | | | | 57,967 | | | | | | | | ||||||||||
Advisory and management fees
|
| | | | 7,881 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 7,881 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 7,881 | | | | | | | | ||||||||||
Net gain/(loss) on digital assets
|
| | | | 1,270,574 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,270,574 | | | | | | (471,374) | | | | | | | | | | | | — | | | | | | | | | | | | 799,200 | | | | | | | | ||||||||||
Net gain/(loss) on investments
|
| | | | 602,387 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 602,387 | | | | | | — | | | | | | | | | | | | (7,878) | | | | | | 9e | | | | | | 594,509 | | | | | | | | ||||||||||
Net gain/(loss) on derivatives trading
|
| | | | 148,743 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 148,743 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 148,743 | | | | | | | | ||||||||||
Wallet services
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | 50,558 | | | | | | | | | | | | — | | | | | | | | | | | | 50,558 | | | | | | | | ||||||||||
Professional services
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | 900 | | | | | | | | | | | | — | | | | | | | | | | | | 900 | | | | | | | | ||||||||||
Net revenues
|
| | | | 63,274,375 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 63,274,375 | | | | | | 566,315 | | | | | | | | | | | | (7,878) | | | | | | | | | | | | 63,832,812 | | | | | | | | ||||||||||
Cost of Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Digital assets sales cost
|
| | | | 54,520,343 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 54,520,343 | | | | | | 966,801 | | | | | | | | | | | | — | | | | | | | | | | | | 55,487,144 | | | | | | | | ||||||||||
Impairment of digital assets
|
| | | | 7,311,290 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 7,311,290 | | | | | | 1,943,174 | | | | | | | | | | | | — | | | | | | | | | | | | 9,254,464 | | | | | | | | ||||||||||
Expense from digital asset borrowing
|
| | | | 50,986 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 50,986 | | | | | | 9,698 | | | | | | | | | | | | — | | | | | | | | | | | | 60,684 | | | | | | | | ||||||||||
Total cost of revenues
|
| | | | 61,882,619 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 61,882,619 | | | | | | 2,919,673 | | | | | | | | | | | | — | | | | | | | | | | | | 64,802,292 | | | | | | | | ||||||||||
Gross profit
|
| | | | 1,391,756 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,391,756 | | | | | | (2,353,358) | | | | | | | | | | | | (7,878) | | | | | | | | | | | | (969,480) | | | | | | | | | | | | | | ||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Compensation and benefits
|
| | | | 172,088 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 172,088 | | | | | | 28,325 | | | | | | | | | | | | — | | | | | | | | | | | | 200,413 | | | | | | | | ||||||||||
General and administrative
|
| | | | 28,876 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 28,876 | | | | | | 8,054 | | | | | | | | | | | | 10,811 | | | | | | 9a | | | | | | 47,741 | | | | | | | | ||||||||||
Technology
|
| | | | 5,429 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 5,429 | | | | | | 4,312 | | | | | | | | | | | | — | | | | | | | | | | | | 9,741 | | | | | | | | ||||||||||
Profit share arrangement
expense |
| | | | 14,032 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 14,032 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 14,032 | | | | | | | | ||||||||||
Professional fees
|
| | | | 37,147 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 37,147 | | | | | | 12,569 | | | | | | | | | | | | — | | | | | | | | | | | | 49,716 | | | | | | | | ||||||||||
Marketing
|
| | | | 3,796 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3,796 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3,796 | | | | | | | | ||||||||||
Total operating expenses
|
| | | | 261,368 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 261,368 | | | | | | 53,260 | | | | | | | | | | | | 10,811 | | | | | | | | | | | | 325,439 | | | | | | | | ||||||||||
Other (expense)/income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Change in fair value of warrant liability
|
| | | | (24,802) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (24,802) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (24,802) | | | | | | | | ||||||||||
Interest expense
|
| | | | — | | | | | | — | | | | | | | | | | | | (12,844) | | | | | | 8a | | | | | | (12,844) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (12,844) | | | | | | | | ||||||||||
Other (expense)/income, net
|
| | | | 15,799 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 15,799 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 15,799 | | | | | | | | | | | | | | | | | |
Total other (expense)/income
|
| | | | (9,003) | | | | | | — | | | | | | | | | | | | (12,844) | | | | | | | | | | | | (21,847) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (21,847) | | | | | | | | ||||||||||
Pre-tax income
|
| | | | 1,121,385 | | | | | | — | | | | | | | | | | | | (12,844) | | | | | | | | | | | | 1,108,541 | | | | | | (2,406,618) | | | | | | | | | | | | (18,689) | | | | | | | | | | | | (1,316,766) | | | | | | | | ||||||||||
Income tax expense
|
| | | | — | | | | | | 59,685 | | | | | | 7a | | | | | | (1,153) | | | | | | 8c | | | | | | 58,532 | | | | | | 879 | | | | | | | | | | | | — | | | | | | | | | | | | 59,411 | | | | | | | | ||||||||||
Net income/(loss)
|
| | | $ | 1,121,385 | | | | | $ | (59,685) | | | | | | | | | | | $ | (11,691) | | | | | | | | | | | $ | 1,050,009 | | | | | $ | (2,407,497) | | | | | | | | | | | $ | (18,689) | | | | | | | | | | | $ | (1,376,177) | | | | | | | | ||||||||||
Net income/(loss) attributed to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Unit holders of the Company
|
| | | | 965,255 | | | | | | (965,255) | | | | | | 7b | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | ||||||||||
Common shareholders
|
| | | | — | | | | | | 272,488 | | | | | | 7b | | | | | | (4,366) | | | | | | 8b | | | | | | 268,122 | | | | | | (899,010) | | | | | | 9d | | | | | | 12,782 | | | | | | 9d | | | | | | (618,106) | | | | | | | | ||||||||||
Noncontrolling interests
|
| | | | 156,130 | | | | | | 633,082 | | | | | | 7b | | | | | | (7,325) | | | | | | 8b | | | | | | 781,887 | | | | | | (1,508,487) | | | | | | 9d | | | | | | (31,471) | | | | | | 9d | | | | | | (758,071) | | | | | | | | ||||||||||
| | | | $ | 1,121,385 | | | | | $ | (59,685) | | | | | | | | | | | $ | (11,691) | | | | | | | | | | | $ | 1,050,009 | | | | | $ | (2,407,497) | | | | | | | | | | | $ | (18,689) | | | | | | | | | | | $ | (1,376,177) | | | | | | | | ||||||||||
Net loss attributable to Common shareholders per Class A common share(10):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic and Diluted
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | $ | (4.72) | | | | | | | | ||||||||||
Pro forma weighted average shares of Class A common stock
outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic and Diluted
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 130,836,889 | | | | | | | |
| | |
Historical
GDH LP |
| |
Reorganization
and Reorganization Merger Pro Forma Adjustments |
| |
Note
|
| |
Exchangeable
Notes Issuance |
| |
Note
|
| |
Pubco Post-
Reorganization, Reorganization Merger, and Exchangeable Notes Issuance |
| |
Historical
BitGo as adjusted for GDH LP(2) |
| |
Note
|
| |
BitGo
Acquisition Pro Forma Adjustments(3) |
| |
Note
|
| |
Pro Forma
Pubco |
| | | | |||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Digital assets sales revenue
|
| | | $ | 9,286,237 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 9,286,237 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | | 9,286,237 | | | | ||
Income from digital asset lending
|
| | | | 6,132 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 6,132 | | | | | | 7,346 | | | | | | | | | | | | — | | | | | | | | | | | | 13,478 | | | | ||
Advisory and management
fees |
| | | | 9,615 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,615 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,615 | | | | | |
Net gain/(loss) on digital
assets |
| | | | 265,149 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 265,149 | | | | | | (2,025,053) | | | | | | | | | | | | — | | | | | | | | | | | | (1,759,904) | | | | ||
Net gain/(loss) on
investments |
| | | | 101,383 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 101,383 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 101,383 | | | | ||
Net gain on derivatives trading
|
| | | | 5,687 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 5,687 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 5,687 | | | | ||
Wallet services
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | 27,084 | | | | | | | | | | | | — | | | | | | | | | | | | 27,084 | | | | ||
Professional services
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | 2,200 | | | | | | | | | | | | — | | | | | | | | | | | | 2,200 | | | | ||
Net revenues
|
| | | | 9,674,203 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,674,203 | | | | | | (1,988,423) | | | | | | | | | | | | — | | | | | | | | | | | | 7,685,780 | | | | ||
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Digital assets sales cost
|
| | | | 8,577,829 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 8,577,829 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 8,577,829 | | | | ||
Impairment of digital assets
|
| | | | 551,859 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 551,859 | | | | | | 93,155 | | | | | | | | | | | | — | | | | | | | | | | | | 645,014 | | | | ||
Expense from digital asset borrowing
|
| | | | 9,079 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,079 | | | | | | 3,680 | | | | | | | | | | | | — | | | | | | | | | | | | 12,759 | | | | ||
Total cost of revenues
|
| | | | 9,138,767 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,138,767 | | | | | | 96,835 | | | | | | | | | | | | — | | | | | | | | | | | | 9,235,602 | | | | ||
Gross profit
|
| | | | 535,436 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 535,436 | | | | | | (2,085,258) | | | | | | | | | | | | — | | | | | | | | | | | | (1,549,822) | | | | ||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Compensation and benefits
|
| | | | 48,934 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 48,934 | | | | | | 26,790 | | | | | | | | | | | | — | | | | | | | | | | | | 75,724 | | | | ||
General and administrative
|
| | | | 9,705 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,705 | | | | | | 8,107 | | | | | | | | | | | | 14,519 | | | | | | 9a | | | | | | 32,331 | | | | ||
Technology
|
| | | | 3,278 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3,278 | | | | | | 4,246 | | | | | | | | | | | | — | | | | | | | | | | | | 7,524 | | | | ||
Professional fees
|
| | | | 7,664 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 7,664 | | | | | | 8,161 | | | | | | | | | | | | — | | | | | | | | | | | | 15,825 | | | | ||
Marketing
|
| | | | 2,420 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,420 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,420 | | | | ||
Merger and acquisition costs
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 32,988 | | | | | | 9b | | | | | | 32,988 | | | | ||
Total operating expenses
|
| | | | 72,001 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 72,001 | | | | | | 47,304 | | | | | | | | | | | | 47,507 | | | | | | | | | | | | 166,812 | | | | ||
Other (expense)/income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Change in fair value of warrant liability
|
| | | | (14,318) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (14,318) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (14,318) | | | | ||
Interest expense
|
| | | | — | | | | | | — | | | | | | | | | | | | (17,125) | | | | | | 8a | | | | | | (17,125) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (17,125) | | | | ||
Other (expense)/income, net
|
| | | | (562) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (562) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (562) | | | | ||
Total other (expense)/income
|
| | | | (14,880) | | | | | | — | | | | | | | | | | | | (17,125) | | | | | | | | | | | | (32,005) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (32,005) | | | | ||
Pre-tax income
|
| | | | 448,555 | | | | | | — | | | | | | | | | | | | (17,125) | | | | | | | | | | | | 431,430 | | | | | | (2,132,562) | | | | | | | | | | | | (47,507) | | | | | | | | | | | | (1,748,639) | | | | ||
Income tax expense
|
| | | | — | | | | | | — | | | | | | | | | | | | (179) | | | | | | 8c | | | | | | (179) | | | | | | (719) | | | | | | | | | | | | (26,086) | | | | | | 9c | | | | | | (26,984) | | | | ||
Net income/(loss)
|
| | | $ | 448,555 | | | | | $ | — | | | | | | | | | | | $ | (16,946) | | | | | | | | | | | $ | 431,609 | | | | | $ | (2,131,843) | | | | | | | | | | | $ | (21,421) | | | | | | | | | | | $ | (1,721,655) | | | | ||
Net income/(loss) attributed to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Unit holders of the Company
|
| | | | 295,170 | | | | | | (295,170) | | | | | | 7b | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | ||
Common shareholders
|
| | | | — | | | | | | 88,817 | | | | | | 7b | | | | | | (6,328) | | | | | | 8b | | | | | | 82,489 | | | | | | (796,075) | | | | | | 9d | | | | | | (1,558) | | | | | | 9d | | | | | | (715,144) | | | | ||
Noncontrolling interests
|
| | | | 153,385 | | | | | | 206,353 | | | | | | 7b | | | | | | (10,618) | | | | | | 8b | | | | | | 349,120 | | | | | | (1,335,768) | | | | | | 9d | | | | | | (19,863) | | | | | | 9d | | | | | | (1,006,511) | | | | ||
| | | | $ | 448,555 | | | | | $ | — | | | | | | | | | | | $ | (16,946) | | | | | | | | | | | $ | 431,609 | | | | | $ | (2,131,843) | | | | | | | | | | | $ | (21,421) | | | | | | | | | | | $ | (1,721,655) | | | | ||
Net loss attributable to Common shareholders per Class A common share(10):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic and Diluted
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | $ | (6.73) | | | | ||
Pro forma weighted average shares
of Class A common stock outstanding |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic and Diluted
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 106,273,943 | | | | | |
(in thousands)
GDH LP Presentation |
| |
BitGo Presentation
|
| |
Historical BitGo at
September 30, 2021 |
| |
Reclassification
Adjustments |
| |
Note
|
| |
Historical BitGo as
adjusted for GDH LP |
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | Cash and cash equivalents | | | | $ | 21,546 | | | | | $ | — | | | | | | | | $ | 21,546 | | |
Digital assets
|
| | Digital intangible assets | | | | | 282,390 | | | | | | — | | | | | | | | | 282,390 | | |
Digital assets – restricted
|
| | Digital intangible assets – restricted | | | | | 4,668,495 | | | | | | — | | | | | | | | | 4,668,495 | | |
(in thousands)
GDH LP Presentation |
| |
BitGo Presentation
|
| |
Historical BitGo at
September 30, 2021 |
| |
Reclassification
Adjustments |
| |
Note
|
| |
Historical BitGo as
adjusted for GDH LP |
| |||||||||
Digital assets on loan
|
| | Digital intangible asset loans | | | | | 79,641 | | | | | | — | | | | | | | | | 79,641 | | |
Accounts receivables
|
| | Accounts receivable, net | | | | | 9,994 | | | | | | 136 | | | |
A
|
| | | | 10,130 | | |
Loans receivable, fiat
|
| | Loan receivables | | | | | 189,200 | | | | | | — | | | | | | | | | 189,200 | | |
Prepaid expenses and other assets
|
| | | | | | | — | | | | | | 5,357 | | | |
A
|
| | | | 5,357 | | |
Property and equipment, net
|
| | Equipment and software, net | | | | | 3,733 | | | | | | (2,814) | | | |
B
|
| | | | 919 | | |
Capitalized software and other intangible assets, net
|
| | | | | | | — | | | | | | 2,814 | | | |
B
|
| | | | 2,814 | | |
| | | Other assets | | | | | 5,493 | | | | | | (5,493) | | | |
A
|
| | | | — | | |
Total assets
|
| | | | | | $ | 5,260,492 | | | | | $ | — | | | | | | | | $ | 5,260,492 | | |
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | Accounts payable | | | | $ | 3,667 | | | | | $ | 10,868 | | | |
C
|
| | | $ | 14,535 | | |
Digital assets
borrowed |
| |
Obligations to return digital
intangible assets |
| | | | 104,901 | | | | | | 93,417 | | | |
D
|
| | | | 198,318 | | |
Loans payable
|
| | Borrowings | | | | | 171,500 | | | | | | — | | | | | | | | | 171,500 | | |
Collateral payable
|
| | Obligations to return collateral | | | | | 303,856 | | | | | | (9,355) | | | |
D
|
| | | | 294,501 | | |
Obligations to exchange
digital assets |
| |
Obligations to exchange digital
intangible assets |
| | | | 6,559,403 | | | | | | 2,491,629 | | | |
D
|
| | | | 9,051,032 | | |
Deferred revenue
|
| | Deferred revenue | | | | | 2,558 | | | | | | (2,558) | | | |
C
|
| | | | — | | |
Other noncurrent liabilities
|
| | Other liabilities | | | | | 8,309 | | | | | | (8,309) | | | |
C
|
| | | | — | | |
| | | | | | | | | | | | | | | | | |
D
|
| | | | — | | |
| | |
Embedded derivative related to digital
intangible assets |
| | | | 2,575,692 | | | | | | (2,575,692) | | | |
D
|
| | | | — | | |
Total liabilities
|
| | | | | | | 9,729,886 | | | | | | — | | | | | | | | | 9,729,886 | | |
Unitholders’ capital
|
| | | | | | | — | | | | | | 92,809 | | | |
E
|
| | | | 92,809 | | |
| | | Common stock | | | | | 3 | | | | | | (3) | | | |
E
|
| | | | — | | |
| | | Series B-3 convertible stock | | | | | 14,661 | | | | | | (14,661) | | | |
E
|
| | | | — | | |
| | | Series B-2 convertible stock | | | | | 2,963 | | | | | | (2,963) | | | |
E
|
| | | | — | | |
| | | Series B-l convertible stock | | | | | 14,959 | | | | | | (14,959) | | | |
E
|
| | | | — | | |
| | | Series B convertible stock | | | | | 42,310 | | | | | | (42,310) | | | |
E
|
| | | | — | | |
| | | Series A convertible stock | | | | | 11,913 | | | | | | (11,913) | | | |
E
|
| | | | — | | |
| | | Series Seed convertible stock | | | | | 6,000 | | | | | | (6,000) | | | |
E
|
| | | | — | | |
Retained Earnings
|
| | Accumulated deficit | | | | | (4,579,961) | | | | | | — | | | | | | | | | (4,579,961) | | |
Additional paid-in capital
|
| | Additional paid-in capital | | | | | 17,758 | | | | | | — | | | | | | | | | 17,758 | | |
Noncontrolling interests
|
| | | | | | | — | | | | | | — | | | | | | | | | — | | |
Total liabilities and equity
|
| | | | | | $ | 5,260,492 | | | | | $ | — | | | | | | | | $ | 5,260,492 | | |
(in thousands)
GDH LP Presentation |
| |
BitGo Presentation
|
| |
Historical BitGo
Year Ended December 31, 2020 |
| |
Reclassification
Adjustments |
| |
Note
|
| |
Historical BitGo as
adjusted for GDH LP |
| |||||||||
Revenue: | | | | | | | |||||||||||||||||||
Income from digital asset lending
|
| |
Fees from digital intangible
asset loans |
| | | $ | 6,333 | | | | | $ | 1,013 | | | |
BB
|
| | | $ | 7,346 | | |
Net gain/(loss) on digital
assets |
| | | | | | | — | | | | | | (2,025,053) | | | |
AA, DD, FF
|
| | | | (2,025,053) | | |
Wallet services
|
| | Wallet services | | | | | 27,084 | | | | | | — | | | | | | | | | 27,084 | | |
Professional services
|
| | Professional services | | | | | 2,200 | | | | | | — | | | | | | | | | 2,200 | | |
| | | Interest income | | | | | 1,013 | | | | | | (1,013) | | | |
BB
|
| | | | — | | |
| | | Other income | | | | | 146 | | | | | | (146) | | | |
AA
|
| | | | — | | |
Net revenues
|
| | | | | | | 36,776 | | | | | | (2,025,199) | | | | | | | | | (1,988,423) | | |
Cost of Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Impairment of digital assets
|
| | | | | | | — | | | | | | 93,155 | | | |
CC
|
| | | | 93,155 | | |
Expense from digital asset borrowing
|
| |
Borrowing fees related to
digital intangible asset loans |
| | | | 3,680 | | | | | | — | | | | | | | | | 3,680 | | |
Compensation and benefits
|
| |
Compensation and benefits
|
| | | | 26,489 | | | | | | 301 | | | |
EE
|
| | | | 26,790 | | |
General and administrative
|
| | | | | | | — | | | | | | 8,107 | | | |
EE
|
| | | | 8,107 | | |
Technology
|
| |
Equipment and technology
|
| | | | 6,543 | | | | | | (2,297) | | | |
EE
|
| | | | 4,246 | | |
Professional fees
|
| | Professional fees | | | | | 8,580 | | | | | | (419) | | | |
EE
|
| | | | 8,161 | | |
| | | Occupancy | | | | | 1,632 | | | | | | (1,632) | | | |
EE
|
| | | | — | | |
| | | Insurance | | | | | 1,378 | | | | | | (1,378) | | | |
EE
|
| | | | — | | |
Other (expense)/income
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Other (expense)/income,
net |
| | Other expenses | | | | | 2,686 | | | | | | (2,686) | | | |
EE
|
| | | | — | | |
| | | Loss from operations | | | | | (14,212) | | | | | | (2,118,350) | | | | | | | | | (2,132,562) | | |
| | | Other gain/(loss) | | | | | | | | | | | | | | | | | | | | | | |
| | |
Gains on disposal of digital
intangible assets |
| | | | 24,680 | | | | | | (24,680) | | | |
DD
|
| | | | — | | |
| | |
Change in fair value of
embedded derivatives |
| | | | (2,049,875) | | | | | | 2,049,875 | | | |
DD
|
| | | | — | | |
| | |
Impairment of digital
intangible assets |
| | | | (93,155) | | | | | | 93,155 | | | |
CC
|
| | | | — | | |
| | | Total other losses | | | | | (2,118,350) | | | | | | 2,118,350 | | | | | | | | | — | | |
Pre-tax income
|
| | | | | | | (2,132,562) | | | | | | | | | | | | | | | (2,132,562) | | |
Income tax expense
|
| |
Provision for income taxes
|
| | | | (719) | | | | | | | | | | | | | | | (719) | | |
Net income/(loss)
|
| | | | | | $ | (2,131,843) | | | | | | | | | | | | | | $ | (2,131,843) | | |
(in thousands)
GDH LP Presentation |
| |
BitGo Presentation
|
| |
Historical BitGo
Nine Months Ended September 30, 2021 |
| |
Reclassification
Adjustments |
| |
Note
|
| |
Historical BitGo
as adjusted for GDH LP |
| |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales revenue
|
| | Digital assets sales | | | | $ | 967,659 | | | | | $ | — | | | | | | | | $ | 967,659 | | |
Income from digital asset lending
|
| |
Fees from digital intangible asset loans
|
| | | | 14,219 | | | | | | 4,353 | | | |
AA
|
| | | | 18,572 | | |
Net gain/(loss) on digital
assets |
| | | | | | | — | | | | | | (471,374) | | | |
CC
|
| | | | (471,374) | | |
Wallet Services
|
| | Wallet Services | | | | | 50,558 | | | | | | — | | | | | | | | | 50,558 | | |
Professional Services
|
| | Professional Services | | | | | 900 | | | | | | — | | | | | | | | | 900 | | |
| | | Interest income | | | | | 4,353 | | | | | | (4,353) | | | |
AA
|
| | | | — | | |
| | | Other income | | | | | — | | | | | | — | | | | | | | | | — | | |
Net revenues
|
| | | | | | | 1,037,689 | | | | | | (471,374) | | | | | | | | | 566,315 | | |
Cost of Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales cost
|
| | Digital assets sales costs | | | | | 966,801 | | | | | | — | | | | | | | | | 966,801 | | |
Impairment of digital assets
|
| | | | | | | — | | | | | | 1,943,174 | | | |
BB
|
| | | | 1,943,174 | | |
Expense from digital asset borrowing
|
| |
Borrowing fees related to digital
intangible asset loans |
| | | | 9,698 | | | | | | — | | | | | | | | | 9,698 | | |
Compensation and benefits
|
| | Compensation and benefits | | | | | 27,508 | | | | | | 817 | | | |
DD
|
| | | | 28,325 | | |
General and administrative
|
| | | | | | | — | | | | | | 8,054 | | | |
DD
|
| | | | 8,054 | | |
Technology
|
| | Equipment and technology | | | | | 6,244 | | | | | | (1,932) | | | |
DD
|
| | | | 4,312 | | |
Professional fees
|
| | Professional fees | | | | | 13,665 | | | | | | (1,096) | | | |
DD
|
| | | | 12,569 | | |
| | | Occupancy | | | | | 1,223 | | | | | | (1,223) | | | |
DD
|
| | | | — | | |
| | | Insurance | | | | | 971 | | | | | | (971) | | | |
DD
|
| | | | — | | |
Other income/(expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income/(expense), net
|
| | Other expenses | | | | | 3,649 | | | | | | (3,649) | | | |
DD
|
| | | | — | | |
| | | Loss from operations | | | | | 7,930 | | | | | | (2,414,548) | | | | | | | | | (2,406,618) | | |
| | | Other Gain/(Loss) | | | | | | | | | | | | | | | | | | | | | | |
| | |
Gains on disposal of digital
intangible assets |
| | | | 55,699 | | | | | | (55,699) | | | |
CC
|
| | | | — | | |
| | |
Change in fair value of embedded
derivatives |
| | | | (527,073) | | | | | | 527,073 | | | |
CC
|
| | | | — | | |
| | |
Impairment of digital intangible
assets |
| | | | (1,943,174) | | | | | | 1,943,174 | | | |
BB
|
| | | | — | | |
| | | Total other losses | | | | | (2,414,548) | | | | | | 2,414,548 | | | | | | | | | — | | |
Pre-tax income
|
| | | | | | | (2,406,618) | | | | | | | | | | | | | | | (2,406,618) | | |
Income tax expense
|
| | Provision for income taxes | | | | | 879 | | | | | | | | | | | | | | | 879 | | |
Net income/(loss)
|
| | | | | | $ | (2,407,497) | | | | | | | | | | | | | | $ | (2,407,497) | | |
(in thousands)
|
| |
Amount
|
| |||
Common Stock(1)
|
| | | $ | 616,273 | | |
Cash transferred
|
| | | | 251,021 | | |
Fair value of Galaxy Digital’s investment in BitGo
|
| | | | 15,378 | | |
Stock compensation consideration
|
| | | | 23,278 | | |
Total net consideration paid
|
| | | $ | 905,950 | | |
(in thousands)
|
| |
Amount
|
| |||
Assets: | | | |||||
Cash
|
| | | $ | 188,594 | | |
Digital assets
|
| | | | 272,444 | | |
Digital assets – restricted
|
| | | | 9,051,032 | | |
Digital assets on loan
|
| | | | 198,348 | | |
Accounts receivables
|
| | | | 10,130 | | |
Loans receivable, fiat
|
| | | | 189,200 | | |
Prepaid expenses and other assets
|
| | | | 5,358 | | |
Property and equipment, net
|
| | | | 919 | | |
Goodwill(1)
|
| | | | 616,847 | | |
Capitalized software and other intangible assets, net
|
| | | | 185,335 | | |
Total assets
|
| | | $ | 10,718,207 | | |
(in thousands)
|
| |
Amount
|
| |||
Liabilities: | | | |||||
Accounts payable and accrued liabilities
|
| | | $ | 70,820 | | |
Digital assets borrowed
|
| | | | 198,318 | | |
Loans payable
|
| | | | 171,500 | | |
Collateral payable
|
| | | | 294,501 | | |
Obligations to exchange digital assets
|
| | | | 9,051,032 | | |
Deferred tax liabilities
|
| | | | 26,086 | | |
Total Liabilities
|
| | | | 9,812,257 | | |
Net Assets
|
| | | $ | 905,950 | | |
|
(in thousands)
|
| |
Amount
|
| |||
Cash consideration
|
| | | $ | (251,021) | | |
Holdback adjustments(1)
|
| | | | 182,500 | | |
Crypto Proceeds(2)
|
| | | | 167,048 | | |
Pro forma adjustment to cash
|
| | | $ | 98,527 | | |
(in thousands)
|
| |
Preliminary
fair value |
| |
Estimated
useful lives |
| |||
Customer Relationships
|
| | | $ | 9,718 | | | |
2 years
|
|
Licenses
|
| | | | 28,534 | | | |
Indefinite
|
|
Non-Compete Agreements
|
| | | | 1,460 | | | |
2 years
|
|
Technology
|
| | | | 93,066 | | | |
10 years
|
|
Trade Names and Trademarks
|
| | | | 52,557 | | | |
Indefinite
|
|
| | | | | 185,335 | | | | | |
Less: BitGo historical intangible assets balance
|
| | | | 2,814 | | | | ||
Pro forma net adjustment to intangible assets
|
| | | $ | 182,521 | | | |
(in thousands)
|
| |
Amount
|
| |||
Removal of historical Accumulated deficit of BitGo
|
| | | $ | 4,579,961 | | |
Removal of historical Unitholders’ capital of BitGo
|
| | | | (92,809) | | |
Removal of historical Additional paid-in-capital of BitGo
|
| | | | (17,758) | | |
(in thousands except per share amounts)
|
| |
Amount
|
| |||
Equity share consideration issued in conjunction with the Acquisition
|
| | | $ | 37,762 | | |
Par value of shares issued
|
| | | | 0.001 | | |
Pro forma adjustment to Class A Common Stock
|
| | | $ | 38 | | |
(in thousands except per share amounts)
|
| |
Amount
|
| |||
Equity share consideration issued in conjunction with the BitGo Acquisition
|
| | | | 37,762 | | |
Galaxy Digital Holdings Ltd. share price as of September 30, 2021
|
| | | $ | 16.32 | | |
| | | | $ | 616,273 | | |
Less: Par value of shares issued
|
| | | | (38) | | |
Total Additional paid-in capital in conjunction with the acquisition
|
| | | | 616,235 | | |
Plus: Exchanged options granted
|
| | | | 23,278 | | |
Pro forma adjustment to Additional paid-in capital
|
| | | $ | 639,513 | | |
(in thousands)
|
| |
Amount
|
| |||
Note Principal
|
| | | $ | 500,000 | | |
Annual Coupon Interest Rate
|
| | | | 3.00% | | |
Annual Interest on Debt
|
| | | | 15,000 | | |
9 Months of Interest on Debt
|
| | | $ | 11,250 | | |
Total Debt Issuance Cost
|
| | | $ | 10,625 | | |
Debt Term (years)
|
| | | | 5 | | |
Annual Amortized Debt Issuance Cost
|
| | | | 2,125 | | |
9 Months Amortized Debt Issuance Cost
|
| | | $ | 1,594 | | |
9 Months Interest & Amortized Debt Issuance Cost
|
| | | $ | 12,844 | | |
(in thousands)
|
| |
Amount
|
| |||
Note Principal
|
| | | $ | 500,000 | | |
Annual Coupon Interest Rate
|
| | | | 3.00% | | |
Annual Interest on Debt
|
| | | $ | 15,000 | | |
Total Debt Issuance Cost
|
| | | $ | 10,625 | | |
Debt Term (years)
|
| | | | 5 | | |
Annual Amortized Debt Issuance Cost
|
| | | $ | 2,125 | | |
Annual Interest & Amortized Debt Issuance Cost
|
| | | $ | 17,125 | | |
| | | | | | | | |
Amortization expense
|
| | | | |||||||||
(in thousands)
|
| |
Preliminary
fair value |
| |
Fiscal year ended
December 31, 2020 |
| |
Nine months ended
September 30, 2021 |
| |
Notes
|
| |||||||||
Customer Relationships
|
| | | $ | 9,718 | | | | | $ | 4,859 | | | | | $ | 3,644 | | | | | |
Licenses
|
| | | | 28,534 | | | | | | — | | | | | | — | | | | | |
Non-Compete Agreements
|
| | | | 1,460 | | | | | | 730 | | | | | | 547 | | | | | |
Technology
|
| | | | 93,066 | | | | | | 9,307 | | | | | | 6,980 | | | | | |
Trade Names & Trademarks
|
| | | | 52,557 | | | | | | — | | | | | | — | | | | | |
Total identifiable intangible assets
|
| | | $ | 185,335 | | | | | $ | 14,896 | | | | | $ | 11,171 | | | |
(i)
|
|
Less: Historical BitGo amortization
|
| | | | | | | | | | 377 | | | | | | 360 | | | | | |
Pro forma adjustment to intangible amortization
|
| | | | | | | | | $ | 14,519 | | | | | | 10,811 | | | | | |
| | |
Year ended
December 31, 2020 |
| |
Nine months ended
September 30, 2021 |
| ||||||
| | |
(in thousands except per share amounts)
|
| |||||||||
Net loss per share – Basic and Diluted: | | | | | | | | | | | | | |
Numerator
|
| | | | | | | | | | | | |
Net loss
|
| | | $ | (1,721,655) | | | | | $ | (1,376,177) | | |
Less: Net loss attributable to noncontrolling interests
|
| | | | (1,006,511) | | | | | | (758,071) | | |
Net loss attributable to Common shareholders per Class A common share – Basic and Diluted
|
| | | $ | (715,144) | | | | | $ | (618,106) | | |
Denominator
|
| | | | | | | | | | | | |
Historic weighted average number of common shares outstanding – Basic and Diluted
|
| | | | 106,273,943 | | | | | | 130,836,889 | | |
Net loss per share – Basic and Diluted
|
| | | $ | (6.73) | | | | | $ | (4.72) | | |
| | |
Year ended
December 31, 2020 |
| |
Nine months ended
September 30, 2021 |
| ||||||
Exchangeable LP Units
|
| | | | 220,318,705 | | | | | | 223,239,794 | | |
Compensatory awards
|
| | | | 18,692,986 | | | | | | 22,974,957 | | |
Warrants
|
| | | | 1,191,875 | | | | | | 2,321,397 | | |
Exchangeable Notes
|
| | | | 14,873,551 | | | | | | 14,873,551 | | |
| | | | | 255,077,117 | | | | | | 263,409,699 | | |
| |
Token
|
| | |
Trading
|
| | |
Lending
|
| | ||||
|
No Restrictions
|
| | |
Non-U.S. Only
|
| | |||||||||
| |
1INCH
|
| | | | | | |
X
|
| | | | | |
| |
AAVE
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ADA
|
| | |
X
|
| | | | | | |
X
|
| |
| |
AION
|
| | |
X
|
| | | | | | |
X
|
| |
| |
AKRO
|
| | | | | | |
X
|
| | | | | |
| |
ALGO
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ALPHA
|
| | |
X
|
| | | | | | |
X
|
| |
| |
AMP
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ANT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
AR
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ATOM
|
| | |
X
|
| | | | | | |
X
|
| |
| |
AVAX
|
| | |
X
|
| | | | | | |
X
|
| |
| |
AXS
|
| | |
X
|
| | | | | | |
X
|
| |
| |
BADGER
|
| | |
X
|
| | | | | | |
X
|
| |
| |
BAND
|
| | | | | | |
X
|
| | | | | |
| |
BAT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
BCH
|
| | |
X
|
| | | | | | |
X
|
| |
| |
BEAM
|
| | |
X
|
| | | | | | |
X
|
| |
| |
BNB
|
| | |
X
|
| | | | | | |
X
|
| |
| |
BNT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
BRZ
|
| | |
X
|
| | | | | | |
X
|
| |
| |
BSV
|
| | |
X
|
| | | | | | |
X
|
| |
| |
BTC
|
| | |
X
|
| | | | | | |
X
|
| |
| |
CNHT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
COMP
|
| | |
X
|
| | | | | | |
X
|
| |
| |
CREAM
|
| | | | | | |
X
|
| | | | | |
| |
DAI
|
| | |
X
|
| | | | | | |
X
|
| |
| |
DASH
|
| | |
X
|
| | | | | | |
X
|
| |
| |
DCR
|
| | |
X
|
| | | | | | |
X
|
| |
| |
DOGE
|
| | |
X
|
| | | | | | |
X
|
| |
| |
DOT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ENJ
|
| | |
X
|
| | | | | | |
X
|
| |
| |
EOS
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ERD
|
| | | | | | |
X
|
| | | | | |
| |
ETC
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ETH
|
| | |
X
|
| | | | | | |
X
|
| |
| |
FIL
|
| | |
X
|
| | | | | | |
X
|
| |
| |
Token
|
| | |
Trading
|
| | |
Lending
|
| | ||||
|
No Restrictions
|
| | |
Non-U.S. Only
|
| | |||||||||
| |
FLOW
|
| | | | | | |
X
|
| | | | | |
| |
FOAM
|
| | |
X
|
| | | | | | |
X
|
| |
| |
FTT
|
| | | | | | |
X
|
| | | | | |
| |
FTM
|
| | |
X
|
| | | | | | |
X
|
| |
| |
GRIN
|
| | |
X
|
| | | | | | |
X
|
| |
| |
GRT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
GUSD
|
| | |
X
|
| | | | | | |
X
|
| |
| |
HBAR
|
| | |
X
|
| | | | | | |
X
|
| |
| |
HNS
|
| | |
X
|
| | | | | | |
X
|
| |
| |
HNT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
HT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ICP
|
| | |
X
|
| | | | | | |
X
|
| |
| |
KAVA
|
| | | | | | |
X
|
| | | | | |
| |
KCS
|
| | | | | | |
X
|
| | | | | |
| |
KNC
|
| | |
X
|
| | | | | | |
X
|
| |
| |
KSM
|
| | |
X
|
| | | | | | |
X
|
| |
| |
LEO
|
| | | | | | |
X
|
| | | | | |
| |
LINK
|
| | |
X
|
| | | | | | |
X
|
| |
| |
LND
|
| | | | | | |
X
|
| | | | | |
| |
LPT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
LRC
|
| | |
X
|
| | | | | | |
X
|
| |
| |
LTC
|
| | |
X
|
| | | | | | |
X
|
| |
| |
LUNA
|
| | | | | | |
X
|
| | | | | |
| |
MANA
|
| | |
X
|
| | | | | | |
X
|
| |
| |
MATIC
|
| | | | | | |
X
|
| | | | | |
| |
MFT
|
| | | | | | |
X
|
| | | | | |
| |
MKR
|
| | |
X
|
| | | | | | |
X
|
| |
| |
MONA
|
| | |
X
|
| | | | | | |
X
|
| |
| |
NEAR
|
| | | | | | |
X
|
| | | | | |
| |
NEO
|
| | |
X
|
| | | | | | |
X
|
| |
| |
OMG
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ONT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
OXT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
OXY
|
| | | | | | |
X
|
| | | | | |
| |
PAX
|
| | |
X
|
| | | | | | |
X
|
| |
| |
PAXG
|
| | |
X
|
| | | | | | |
X
|
| |
| |
REN
|
| | |
X
|
| | | | | | |
X
|
| |
| |
REP
|
| | |
X
|
| | | | | | |
X
|
| |
| |
RHOC
|
| | |
X
|
| | | | | | |
X
|
| |
| |
RLY
|
| | | | | | |
X
|
| | | | | |
| |
RUNE
|
| | | | | | |
X
|
| | | | | |
| |
Token
|
| | |
Trading
|
| | |
Lending
|
| | ||||
|
No Restrictions
|
| | |
Non-U.S. Only
|
| | |||||||||
| |
RVN
|
| | |
X
|
| | | | | | |
X
|
| |
| |
SAI
|
| | |
X
|
| | | | | | |
X
|
| |
| |
SHIB
|
| | |
X
|
| | | | | | |
X
|
| |
| |
SNX
|
| | |
X
|
| | | | | | |
X
|
| |
| |
SOL
|
| | |
X
|
| | | | | | |
X
|
| |
| |
SUSHI
|
| | |
X
|
| | | | | | |
X
|
| |
| |
SXP
|
| | | | | | |
X
|
| | | | | |
| |
TRX
|
| | | | | | |
X
|
| | | | | |
| |
TUSD
|
| | |
X
|
| | | | | | |
X
|
| |
| |
UNI
|
| | |
X
|
| | | | | | |
X
|
| |
| |
USDC
|
| | |
X
|
| | | | | | |
X
|
| |
| |
USDT
|
| | |
X
|
| | | | | | |
X
|
| |
| |
VBK
|
| | |
X
|
| | | | | | |
X
|
| |
| |
VET
|
| | |
X
|
| | | | | | |
X
|
| |
| |
WAVES
|
| | |
X
|
| | | | | | |
X
|
| |
| |
XEM
|
| | |
X
|
| | | | | | |
X
|
| |
| |
XLM
|
| | |
X
|
| | | | | | |
X
|
| |
| |
XMR
|
| | |
X
|
| | | | | | |
X
|
| |
| |
XTZ
|
| | |
X
|
| | | | | | |
X
|
| |
| |
YFI
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ZEC
|
| | |
X
|
| | | | | | |
X
|
| |
| |
ZIL
|
| | | | | | |
X
|
| | | | | |
| |
ZRX
|
| | |
X
|
| | | | | | |
X
|
| |
| |
Token
|
| | |
Custody Service(1)
|
| | |
Prime Trading
|
| | |
Prime Lending
|
| | |
Settlement
|
| | |
Blockchain wallets
|
| |
| |
BTC
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| |
| |
BCH
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| |
| |
BTG
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
WBTC
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
LTC
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| |
| |
XRP
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
ETH
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| |
| |
ETC
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
DASH
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
XLM
|
| | |
X
|
| | | | | | |
X
|
| | |
X
|
| | |
X
|
| |
| |
ALGO
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
ZEC
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
EOS
|
| | |
X
|
| | | | | | |
X
|
| | |
X
|
| | |
X
|
| |
| |
TRON
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
CELO
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
XTZ
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
HBAR
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
RBTC
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
CSPR
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
STX
|
| | |
X
|
| | | | | | | | | | |
X
|
| | |
X
|
| |
| |
USDC
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| | |
X
|
| |
| |
BAT
|
| | | | | | |
X
|
| | | | | | | | | | |
X
|
| |
| |
LINK
|
| | | | | | |
X
|
| | |
X
|
| | | | | | |
X
|
| |
| |
USDT
|
| | | | | | | | | | | | | | | | | | |
X
|
| |
| |
AION
|
| | | | | | | | | | | | | | | | | | |
X
|
| |
| |
ZEN
|
| | | | | | | | | | | | | | | | | | |
X
|
| |
| |
DGB
|
| | | | | | | | | | | | | | | | | | |
X
|
| |
| |
DOGE
|
| | | | | | | | | | |
X
|
| | | | | | |
X
|
| |
| |
TRX
|
| | | | | | | | | | |
X
|
| | | | | | |
X
|
| |
| |
UNI
|
| | | | | | | | | | |
X
|
| | | | | | |
X
|
| |
| |
AAVE
|
| | | | | | |
X
|
| | |
X
|
| | | | | | |
X
|
| |
| |
COMP
|
| | | | | | |
X
|
| | | | | | | | | | |
X
|
| |
| |
YEI
|
| | | | | | |
X
|
| | | | | | | | | | |
X
|
| |
Name
|
| |
Age
|
| |
Position
|
|
Michael Novogratz
|
| |
57
|
| | Founder, Chief Executive Officer and Director | |
Michael Daffey
|
| |
55
|
| | Chair of the Board of Directors | |
Bill Koutsouras(1)(3)
|
| |
49
|
| | Lead Director | |
Theagenis Iliadis(1)(2)
|
| |
56
|
| | Director | |
Nereida Flannery(2)
|
| |
51
|
| | Director | |
Dominic Docherty(1)
|
| |
45
|
| | Director | |
Rhonda Adams Medina(3)
|
| |
56
|
| | Director Nominee | |
Richard Tavoso(2)
|
| |
56
|
| | Director Nominee | |
Michael Belshe*
|
| |
51
|
| | Director Nominee; to become Deputy CEO | |
Christopher Ferraro
|
| |
37
|
| | Co-President | |
Damien Vanderwilt
|
| |
44
|
| | Co-President, Head of Global Markets | |
Alex Ioffe
|
| |
54
|
| | Chief Financial Officer | |
Andrew Siegel
|
| |
56
|
| | General Counsel & Chief Compliance Officer | |
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)
(1)
|
| |
Stock Awards ($)
(2)
|
| |
Option
Awards ($)
(2)
|
| |
All Other
Compensation ($)(3) |
| |
Total
Compensation |
| |||||||||||||||||||||
Michael Novogratz(4)
|
| | | | 2021 | | | | | | NIL | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,625 | | | | | | 4,625 | | |
Chairman and CEO | | | | | 2020 | | | | | | NIL | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alex Ioffe(5)
|
| | | | 2021 | | | | | $ | 304,615 | | | | | | — | | | | | | 5,266,297 | | | | | | 10,221,155 | | | | | | 9,138 | | | | | | 15,801,205 | | |
CFO | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Christopher Ferraro
|
| | | | 2021 | | | | | $ | 500,000 | | | | | | — | | | | | | 18,537,364 | | | | | | — | | | | | | 9,325 | | | | | | 19,046,689 | | |
Co-President, Chief Investment Officer
|
| | | | 2020 | | | | | $ | 316,667 | | | | | $ | 2,000,000 | | | | | | — | | | | | | — | | | | | | 12,750 | | | | | | 2,329,417 | | |
Erin Brown(6)
|
| | | | 2021 | | | | | $ | 254,615 | | | | | | — | | | | | | 5,266,297 | | | | | | 10,221,155 | | | | | | 10,138 | | | | | | 15,752,205 | | |
Chief Operating Officer
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Damien Vanderwilt
|
| | | | 2021 | | | | | $ | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,950 | | | | | | 513,950 | | |
Co-President, Head of Global Markets
|
| | | | 2020 | | | | | $ | 38,251 | | | | | $ | 0 | | | | | | 8,702,481 | | | | | | 23,957,652 | | | | | | — | | | | | | 32,698,384 | | |
Ashwin Prithipaul(7)
|
| | | | 2021 | | | | | $ | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,700 | | | | | | 133,700 | | |
Former CFO | | | | | 2020 | | | | | $ | 300,000 | | | | | $ | 210,000 | | | | | | — | | | | | | 315,000 | | | | | | 10,500 | | | | | | 835,500 | | |
Name
(a) |
| |
Grant Date
(b) |
| |
All Other
Stock Awards: Number of Shares of Stocks or Units (#) (i) |
| |
All Other
Option Awards: Number of Securities Under-lying Options (j) |
| |
Exercise or
Base Price of Option Awards ($/Sh) (C$) (k) |
| |
Grant Date
Fair Value of Stock and Option Awards (l) |
| ||||||||||||
Michael Novogratz
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alex Ioffe
|
| |
5/27/2021
|
| | | | 275,000 | | | | | | — | | | | | | — | | | | | | 5,266,297 | | |
| | |
5/27/2021
|
| | | | — | | | | | | 500,000 | | | | | | 23.12 | | | | | | 6,849,996 | | |
| | |
5/27/2021
|
| | | | — | | | | | | 250,000 | | | | | | 25.00 | | | | | | 3,371,159 | | |
Christopher Ferraro
|
| |
5/27/2021
|
| | | | 968,000 | | | | | | — | | | | | | — | | | | | | 18,537,364 | | |
Erin Brown
|
| |
5/27/2021
|
| | | | 275,000 | | | | | | — | | | | | | — | | | | | | 5,266,297 | | |
| | |
5/27/2021
|
| | | | — | | | | | | 500,000 | | | | | | 23.12 | | | | | | 6,849,996 | | |
| | |
5/27/2021
|
| | | | — | | | | | | 250,000 | | | | | | 25.00 | | | | | | 3,371,159 | | |
Damien Vanderwilt
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ashwin Prithipaul
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Event
|
| |
Provisions
|
|
Death or incapacity
|
| | All unvested options will vest, all outstanding options with an exercise price less than the fair market value of an Ordinary Share on the date of termination will be automatically exercised, and all other options will be forfeited | |
Termination for cause
|
| | Forfeiture of all vested and unvested options as of the date of termination | |
Resignation without good reason
|
| | All outstanding, vested options with an exercise price less than the fair market value of an Ordinary Share on the date of termination will be immediately exercised or forfeited and all other options will be forfeited | |
Termination without cause or resignation for good reason
|
| | Options scheduled to vest at the next vesting date will automatically vest, all outstanding, vested options with an exercise price less than the fair market value of an Ordinary Share on the date of termination will be immediately exercised or forfeited and all other options will be forfeited | |
Event
|
| |
Provisions
|
|
Death or Disability
|
| | As of the date of Termination, any outstanding, non-Vested Options, Stock Appreciation Rights, Share Units or Restricted Stock granted to such Participant will immediately Vest and automatically be exercised and all outstanding Vested Options, Stock Appreciation Rights Share Units or Restricted Stock granted to such Participant will be immediately and automatically exercised or settled, as applicable. | |
Termination for Cause
|
| | As of the date of Termination, all outstanding Options, SARs, Share Units or Restricted Stock granted to such Participant, whether Vested or non-Vested, will be forfeited and be of no further force or effect whatsoever and such Participant will no longer be eligible for a grant of Options, SARs, Share Units or Restricted Stock. | |
Resignation without Good Reason
|
| | As of the date of Termination, all outstanding, non-Vested Options, Stock Appreciation Rights, Share Units or Restricted Stock granted to such Participant will be forfeited and be of no further force or effect whatsoever and all outstanding Vested Options, SARs, Share Units or Restricted Stock granted to such Participant will be immediately and automatically exercised or settled, as applicable; provided that, if permitted under Applicable Law, the Participant will have the earlier of 90 days and the remaining term of the Vested Options, or SARs granted to such Participant to exercise, at which date they will be forfeited and be of no further force or effect whatsoever. | |
Termination without Cause or resignation for Good Reason
|
| | As of the date of Termination, (1) all outstanding Vested Options, SARs, Share Units or Restricted Stock granted to such Participant will be immediately exercised or settled, as applicable; provided, however, that, if permitted under Applicable Law, the Participant will have the earlier of 90 days and the remaining term of the Vested Options, or SARs granted to such Participant to exercise, at which date they will be forfeited and be of no further force or effect whatsoever, (2) the tranche of Options, SARs, Share Units or Restricted Stock granted to that Participant that is scheduled to Vest on the next Vesting date will Vest; provided that such next Vesting date is within 6-months of the Participant’s Termination and be immediately and automatically exercised or settled, as applicable; provided, however, that, if permitted under Applicable Law, the Participant will have the earlier of 90 days and the remaining term of the Options, or SARs, at which date they will be forfeited and be of no further force or effect and (3) all non-Vested Options, SARs, Share Units or Restricted Stock granted to such Participant will be forfeited and be of no further force or effect whatsoever. | |
| | |
Option Awards
|
| |
Stock Awards
|
| |||||||||||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Numbers of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Numbers of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price (C$) |
| |
Option
Expiration Date |
| |
Number of shares
or units of stock that have not vested (#)(1) |
| |
Market value of
shares or units of stock that have not vested ($)(2) |
| ||||||||||||||||||
Michael Novogratz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | | | | | | | | | |
Alex Ioffe
|
| | | | 5/27/2021 | | | | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | 275,000 | | | | | $ | 4,913,238 | | |
| | | | | 5/27/2021 | | | | | | — | | | | | | 500,000 | | | | | | 23.12 | | | |
5/27/2026
|
| | | | | | | | | | | | |
| | | | | 5/27/2021 | | | | | | — | | | | | | 250,000 | | | | | | 25.00 | | | |
5/27/2026
|
| | | | | | | | | | | | |
Christopher Ferraro
|
| | | | 7/31/2018 | | | | | | 564,700 | | | | | | 441,000 | | | | | | 3.00 | | | |
7/23/2023
|
| | | | | | | | | | | | |
| | | | | 5/27/2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | 968,000 | | | | | $ | 17,294,598 | | |
Erin Brown
|
| | | | 5/27/2021 | | | | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | 275,000 | | | | | $ | 4,913,238 | | |
| | | | | 5/27/2021 | | | | | | — | | | | | | 500,000 | | | | | | 23.12 | | | |
5/27/2026
|
| | | | | | | | | | | | |
| | | | | 5/27/2021 | | | | | | — | | | | | | 250,000 | | | | | | 25.00 | | | |
5/27/2026
|
| | | | | | | | | | | | |
Damien Vanderwilt
|
| | | | 12/15/2020 | | | | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | 1,625,000 | | | | | $ | 29,032,770 | | |
| | | | | 12/3/2020 | | | | | | 1,812,300 | | | | | | 5,625,000 | | | | | | 6.21 | | | |
12/3/2025
|
| | | | | | | | | | | | |
Ashwin Prithipaul
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | |
—
|
| | | | | | | | | | | | |
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||
Name
|
| |
Number of
Shares Acquired on Exercise (#) |
| |
Value
Realized on Exercise ($) |
| |
Number of
Shares Acquired on Vesting (#) (1) |
| |
Value Realized
on Vesting ($) (2) |
| ||||||||||||
Michael Novogratz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alex Ioffe
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher Ferraro
|
| | | | 758,300 | | | | | | 12,729,736 | | | | | | 1,666,900 | | | | | | 30,807,305 | | |
Erin Brown
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Damien Vanderwilt
|
| | | | 62,700 | | | | | | 932,749 | | | | | | — | | | | | | — | | |
Ashwin Prithipaul
|
| | | | 250,000 | | | | | | 4,337,096 | | | | | | — | | | | | | — | | |
Name
|
| |
Value of
accelerated options upon qualifying termination after change of control(1) |
| |
Value of accelerated
GDH LP B Units and Restricted Stock or Units upon qualifying termination after change of control(1) |
|
Michael Novogratz
|
| |
—
|
| |
—
|
|
Alex Ioffe
|
| |
—
|
| |
$4,913,238
|
|
Christopher Ferraro
|
| |
$6,835,465
|
| |
$17,294,598
|
|
Erin Brown(2)
|
| |
—
|
| |
$4,913,238
|
|
Damien Vanderwilt(2)
|
| |
$72,944,280
|
| |
$29,032,770
|
|
Ashwin Prithipaul
|
| |
—
|
| |
—
|
|
Name
(a) |
| |
Fees Earned
or Paid in Cash ($) (b) |
| |
Stock Awards
($)(i) (c) |
| |
Option
Awards ($)(ii) (d) |
| |
Non-Equity
Incentive Plan Compensation ($) (e) |
| |
Change in
Pension Value and Non-qualified Deferred Compensation Earnings ($) (f) |
| |
All Other
Compensation ($) (g) |
| |
Total
($) (h) |
| |||||||||||||||||||||
Bill Koutsouras
|
| | | | 40,000 | | | | | | 100,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 140,001 | | |
Theagenis Iliadis
|
| | | | 25,000 | | | | | | 100,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,001 | | |
Nereida Flannery
|
| | | | 25,000 | | | | | | 100,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,001 | | |
Dominic Docherty
|
| | | | 25,000 | | | | | | 100,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,001 | | |
Michael Daffey(iii)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Class B Common Stock
to Be Issued in the Reorganization |
| |||
| | |
Number of Shares
|
| |||
Galaxy Group Investments LLC(1)
|
| | | | 205,096,000 | | |
Christopher Ferraro
|
| | | | 4,661,001 | | |
Andrew Siegel
|
| | | | 223,169 | | |
Damien Vanderwilt
|
| | | | 920,029 | | |
Kim Pillemer
|
| | | | 4,123,751 | | |
Francesca Don Angelo
|
| | | | 89,117 | | |
Michael Ashe
|
| | | | 60,903 | | |
Steve Kurz
|
| | | | 1,520,278 | | |
Sam Englebardt
|
| | | | 2,545,350 | | |
| | | |
Nine Months ended
September 30, 2021 |
| | |||||
| | | |
Pro Forma
Pubco |
| | |||||
|
Pro forma weighted average shares of Class A common stock outstanding
|
| | | | 130,836,889 | | | | ||
|
Pro forma net loss attributable to common shareholders per share of Class A common
stock – basic and diluted |
| | | $ | (4.72) | | | | ||
|
Pro forma book value attributable to common shareholders per share of Class A common stock – basic and diluted
|
| | | $ | 2.19 | | | | | |
| | |
Shares owned before the contemplated Reorganization,
Reorganization Merger and BitGo Acquisition |
| |||||||||||||||||||||
| | |
GDHL ordinary shares(1)
|
| |
GDH LP Class B Units(2)
|
| ||||||||||||||||||
Name of beneficial owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||
5% stockholders | | | | | | | | | | | | | | | | | | | | | | | | | |
Galaxy Group Investments LLC(3)
|
| | | | 522,945 | | | | | | * | | | | | | 205,096,000 | | | | | | 89.7% | | |
CI Investments Inc.(4)
|
| | | | 8,291,816 | | | | | | 8.2% | | | | | | — | | | | | | — | | |
Slate Path Capital, LP(5)
|
| | | | 9,005,000 | | | | | | 8.9% | | | | | | — | | | | | | — | | |
| | |
Shares owned before the contemplated Reorganization,
Reorganization Merger and BitGo Acquisition |
| |||||||||||||||||||||
| | |
GDHL ordinary shares(1)
|
| |
GDH LP Class B Units(2)
|
| ||||||||||||||||||
Name of beneficial owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||
Directors and executive officers | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Novogratz(3)
|
| | | | 522,945 | | | | | | * | | | | | | 205,096,000 | | | | | | 89.7% | | |
Michael Daffey
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bill Koutsouras
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | |
Theagenis Iliadis
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | |
Nereida Flannery
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | |
Dominic Docherty
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | |
Rhonda Adams Medina
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | |
Michael Belshe**
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher Ferraro
|
| | | | 1,005,700 | | | | | | 1.0% | | | | | | 4,661,001 | | | | | | 2.0% | | |
Damien Vanderwilt
|
| | | | 1,812,300 | | | | | | 1.8% | | | | | | 920,029 | | | | | | 0.4% | | |
Richard Tavoso
|
| | | | 850,000 | | | | | | * | | | | | | — | | | | | | — | | |
Alex Ioffe
|
| | | | 68,750 | | | | | | * | | | | | | — | | | | | | — | | |
Erin Brown
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Siegel
|
| | | | 687,709 | | | | | | * | | | | | | 223,169 | | | | | | * | | |
All directors and executive officers as a group
(14 persons) |
| | | | 5,697,404 | | | | | | 5.6% | | | | | | 210,900,199 | | | | | | 92.2% | | |
| | |
Pubco shares owned after
Reorganization and Reorganization Merger |
| | | | | | | |
Pubco shares owned after
BitGo Acquisition, if consummated |
| | | | | | | ||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
common stock(1) |
| |
Class B
common stock(2) |
| | | | | | | |
Class A
common stock(1) |
| |
Class B
common stock(2) |
| | | | | | | ||||||||||||||||||||||||||||||||||||
Name of beneficial
owner |
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
% of
combined voting power(3) |
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
% of
combined voting power (3) |
| ||||||||||||||||||||||||||||||
5% stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Galaxy Group Investments
LLC(4) |
| | | | 522,945 | | | | | | * | | | | | | 205,096,000 | | | | | | 89.7% | | | | | | 62.3% | | | | | | 522,945 | | | | | | * | | | | | | 205,096,000 | | | | | | 89.7% | | | | | | 56.5% | | |
Directors and executive officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Novogratz(4)
|
| | | | 522,945 | | | | | | * | | | | | | 205,096,000 | | | | | | 89.7% | | | | | | 62.3% | | | | | | 522,945 | | | | | | * | | | | | | 205,096,000 | | | | | | 89.7% | | | | | | 56.5% | | |
Michael Daffey
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bill Koutsouras
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Theagenis Iliadis
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Nereida Flannery
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Dominic Docherty
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Rhonda Adams Medina
|
| | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 150,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Michael Belshe**
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,376,620 | | | | | | 2.5% | | | | | | — | | | | | | — | | | | | | * | | |
Christopher Ferraro
|
| | | | 1,005,700 | | | | | | 1.0% | | | | | | 4,661,001 | | | | | | 2.0% | | | | | | 1.7% | | | | | | 1,005,700 | | | | | | * | | | | | | 4,661,001 | | | | | | 2.0% | | | | | | 1.6% | | |
Damien Vanderwilt
|
| | | | 1,812,300 | | | | | | 1.8% | | | | | | 920,029 | | | | | | * | | | | | | * | | | | | | 1,812,300 | | | | | | 1.3% | | | | | | 920,029 | | | | | | * | | | | | | * | | |
Richard Tavoso
|
| | | | 850,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 850,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Alex Ioffe
|
| | | | 68,750 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 68,750 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Erin Brown
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Siegel
|
| | | | 687,709 | | | | | | * | | | | | | 223,169 | | | | | | * | | | | | | * | | | | | | 687,709 | | | | | | * | | | | | | 223,169 | | | | | | * | | | | | | * | | |
All directors and executive officers as a group (14 persons)
|
| | | | 5,697,404 | | | | | | 5.6% | | | | | | 210,900,199 | | | | | | 92.2% | | | | | | 65.6% | | | | | | 9,074,024 | | | | | | 6.7% | | | | | | 210,900,199 | | | | | | 92.2% | | | | | | 60.4% | | |
| | |
Shares owned by BitGo stockholders
before the BitGo Acquisition |
| |||||||||
| | |
BitGo common stock
(on an as-converted basis)(1) |
| |||||||||
Name of beneficial owner 5% stockholders
|
| |
Number
|
| |
Percentage
|
| ||||||
Hafen LLC(2)
|
| | | | 11,085,470 | | | | | | 12.59% | | |
Redpoint Ventures(3)
|
| | | | 10,757,520 | | | | | | 12.22% | | |
Michael Belshe(4)
|
| | | | 8,827,579 | | | | | | 9.99% | | |
Valor Digital Investments(5)
|
| | | | 9,809,024 | | | | | | 11.14% | | |
Craft Ventures(6)
|
| | | | 8,242,232 | | | | | | 9.36% | | |
Bridgescale Partners, L.P.
|
| | | | 6,503,059 | | | | | | 7.39% | | |
Directors and executive officers | | | | | | | | | | | | | |
Michael Belshe(7)
|
| | | | 8,827,579 | | | | | | 9.99% | | |
Jeff Brody(8)
|
| | | | — | | | | | | — | | |
Matthew Cowan(9)
|
| | | | — | | | | | | — | | |
Vivek Pattipati(10)
|
| | | | — | | | | | | — | | |
Brian Murray(11)
|
| | | | 3,060 | | | | | | * | | |
Stratton Sclavos
|
| | | | 336,025 | | | | | | * | | |
All directors and executive officers as a group (6 persons)
|
| | | | 9,166,664 | | | | | | 10.33% | | |
Name
|
| |
Number of Class B
Units of GDH LP Currently Held |
| |
Number of Shares of Class B
Common Stock of Pubco to Ultimately Be Issued |
| |
Anticipated Percentage of
Voting Control of Pubco via Class B Common Stock |
| |||||||||
Michael Novogratz
Chairman Chief Executive Officer Manager |
| | | | 205,096,000(1) | | | | | | 205,096,000 | | | | | | 62.1% | | |
Christopher Ferraro
Co-President Manager |
| | | | 4,661,001(2) | | | | | | 4,661,001 | | | | | | 1.4% | | |
Damien Vanderwilt
Co-President, Head of Global Markets Manager |
| | | | 920,029(3) | | | | | | 920,029 | | | | | | 0.3% | | |
Sam Englebardt
Head of Galaxy Interactive |
| | | | 2,545,350(4) | | | | | | 2,545,350 | | | | | | 0.8% | | |
Steve Kurz
Head of Asset Management |
| | | | 1,520,278(5) | | | | | | 1,520,278 | | | | | | 0.5% | | |
Kim Pillemer
Chief of Staff |
| | | | 4,123,751(6) | | | | | | 4,123,751 | | | | | | 1.803% | | |
Andrew Siegel
General Counsel & Chief Compliance Officer |
| | | | 223,169(7) | | | | | | 223,169 | | | | | | 0.07% | | |
Francesca Don Angelo
Corporate Secretary |
| | | | 89,117(8) | | | | | | 89,117 | | | | | | 0.03% | | |
Michael Ashe
Head of Investment Banking |
| | | | 60,903(9) | | | | | | 60,903 | | | | | | 0.02% | | |
Name
|
| |
Number of Class B
Units of GDH LP Currently Held |
| |
Number of Shares of Class B
Common Stock of Pubco to Ultimately Be Issued |
| |
Anticipated Percentage of
Voting Control of Pubco via Class B Common Stock |
| |||||||||
Other Holders of Class B Units of GDH LP
|
| | | | 861,482 | | | | | | 861,482 | | | | | | 0.3% | | |
BitGo Executive Officer
|
| |
Value of
Accelerated Vesting of BitGo Options |
| |
Value of
Retention Galaxy Award |
| |
Total
Value |
| |||||||||
Michael Belshe, Chief Executive Officer
|
| | | | 0 | | | | | $ | 25,649,403 | | | | | | 25,649,403 | | |
Chen Fang, Chief Product Officer
|
| | | | 76,220.82 | | | | | | 8,549,801 | | | | | | 8,626,022 | | |
Louis de Valliere, Vice President of Design
|
| | | | 76,220.82 | | | | | | 1,139,973 | | | | | | 1,216,194 | | |
Duncan MacMurdy, Vice President of People
|
| | | | 0 | | | | | | 854,980 | | | | | | 854,980 | | |
Jeff Horowitz, Chief Compliance Officer
|
| | | | 0 | | | | | | 1,139,973 | | | | | | 1,139,973 | | |
Foon Wang (Peter) Pong, Senior Software Engineer
|
| | | | 76,220.82 | | | | | | 1,139,973 | | | | | | 1,216,194 | | |
| | |
Page
|
| |||
Galaxy Digital Holdings LP | | | | | | | |
Unaudited Interim Consolidated Financial Statements | | | |||||
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-8 | | |
| Audited Annual Consolidated Financial Statements | | | | | | | |
| | | | | F-44 | | | |
| | | | | F-47 | | | |
| | | | | F-48 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-52 | | | |
| BitGo Holdings, Inc. | | | | | | | |
| Unaudited Interim Financial Statements | | | | | | | |
| | | | | F-99 | | | |
| | | | | F-100 | | | |
| | | | | F-101 | | | |
| | | | | F-102 | | | |
| | | | | F-103 | | | |
| Audited Annual Financial Statements | | | | | | | |
| | | | | F-118 | | | |
|
2020:
|
| | | | | | |
| | | | | F-119 | | | |
| | | | | F-120 | | | |
| | | | | F-121 | | | |
| | | | | F-122 | | | |
| | | | | F-123 | | | |
|
2019:
|
| | | | | | |
| | | | | F-140 | | | |
| | | | | F-141 | | | |
| | | | | F-142 | | | |
| | | | | F-143 | | | |
| | | | | F-144 | | |
|
2018:
|
| | | | | | |
| | | | | F-159 | | | |
| | | | | F-160 | | | |
| | | | | F-161 | | | |
| | | | | F-162 | | | |
| | | | | F-163 | | |
| | |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Revenues: | | | | | | | | | | | | | |
Digital assets sales revenue
|
| | | $ | 61,205,395 | | | | | $ | 1,730,269 | | |
Income from digital asset lending
|
| | | | 39,395 | | | | | | 4,412 | | |
Advisory and management fees
|
| | | | 7,881 | | | | | | 4,602 | | |
Net gain on digital assets
|
| | | | 1,270,574 | | | | | | 20,208 | | |
Net gain on investments
|
| | | | 602,387 | | | | | | 40,077 | | |
Net gain on derivatives trading
|
| | | | 148,743 | | | | | | 5,937 | | |
Net revenues
|
| | | | 63,274,375 | | | | | | 1,805,505 | | |
Cost of revenues: | | | | | | | | | | | | | |
Digital assets sales cost
|
| | | | 54,520,343 | | | | | | 1,540,629 | | |
Impairment of digital assets
|
| | | | 7,311,290 | | | | | | 176,238 | | |
Expense from digital asset borrowing
|
| | | | 50,986 | | | | | | 3,648 | | |
Total cost of revenues
|
| | | | 61,882,619 | | | | | | 1,720,515 | | |
Gross profit
|
| | | | 1,391,756 | | | | | | 84,990 | | |
Operating expenses: | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 172,088 | | | | | | 27,780 | | |
General and administrative
|
| | | | 28,876 | | | | | | 6,071 | | |
Technology
|
| | | | 5,429 | | | | | | 2,336 | | |
Profit share arrangement expense
|
| | | | 14,032 | | | | | | — | | |
Professional fees
|
| | | | 37,147 | | | | | | 4,980 | | |
Marketing
|
| | | | 3,796 | | | | | | 1,311 | | |
Total operating expenses
|
| | | | 261,368 | | | | | | 42,478 | | |
Other (expense)/income: | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | (24,802) | | | | | | — | | |
Other (expense)/income, net
|
| | | | 15,799 | | | | | | (562) | | |
Total other income/(expense)
|
| | | | (9,003) | | | | | | (562) | | |
Net income
|
| | | $ | 1,121,385 | | | | | $ | 41,950 | | |
Net income attributed to: | | | | | | | | | | | | | |
Noncontrolling interests
|
| | | | 156,130 | | | | | | 5,528 | | |
Unit holders of the Company
|
| | | $ | 965,255 | | | | | $ | 36,422 | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash(1)
|
| | | $ | 275,767 | | | | | $ | 137,951 | | |
Digital assets (includes $833.3 million and $394.3 million measured at fair value)(1)
|
| | | | 1,837,882 | | | | | | 844,634 | | |
Digital assets on loan
|
| | | | 261,164 | | | | | | 89,508 | | |
Assets posted as collateral
|
| | | | 27,367 | | | | | | 14,592 | | |
Derivative assets
|
| | | | 53,297 | | | | | | 39,025 | | |
Accounts receivable(1) (includes $6.4 million and $0 due from related parties)
|
| | | | 46,499 | | | | | | 20,367 | | |
Digital assets receivable
|
| | | | 138,065 | | | | | | 12,813 | | |
Loans receivable, fiat
|
| | | | 110,613 | | | | | | 8,510 | | |
Prepaid expenses and other assets(1)
|
| | | | 37,418 | | | | | | 6,493 | | |
Total current assets
|
| | | | 2,788,072 | | | | | | 1,173,893 | | |
Non-current assets | | | | | | | | | | | | | |
Digital assets receivable
|
| | | | 9,670 | | | | | | 6,911 | | |
Investments (includes $642.6 million and $200.1 million measured at fair
value)(1) |
| | | | 779,858 | | | | | | 260,383 | | |
Right-of-use asset
|
| | | | 15,951 | | | | | | 4,695 | | |
Net investment in sales-type leases
|
| | | | 5,727 | | | | | | — | | |
Property and equipment, net
|
| | | | 6,228 | | | | | | 3,693 | | |
Capitalized software and other intangible assets, net
|
| | | | 3,713 | | | | | | 2,406 | | |
Goodwill
|
| | | | 24,645 | | | | | | 15,515 | | |
| | | | | 845,792 | | | | | | 293,603 | | |
Total assets
|
| | | | 3,633,864 | | | | | | 1,467,496 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Digital assets sold short
|
| | | $ | — | | | | | $ | 5,278 | | |
Investments sold short
|
| | | | — | | | | | | 4,384 | | |
Derivative liabilities
|
| | | | 23,117 | | | | | | 23,103 | | |
Accounts payable and accrued liabilities(1)
|
| | | | 183,966 | | | | | | 67,484 | | |
Digital assets borrowed
|
| | | | 638,331 | | | | | | 307,499 | | |
Payable to customers
|
| | | | 140,183 | | | | | | — | | |
Loans payable
|
| | | | 7,185 | | | | | | — | | |
Collateral payable
|
| | | | 430,342 | | | | | | 44,660 | | |
Warrant liability
|
| | | | 40,693 | | | | | | 20,781 | | |
Total current liabilities
|
| | | | 1,463,817 | | | | | | 473,189 | | |
Non-current liabilities | | | | | | | | | | | | | |
Lease liability
|
| | | | 16,994 | | | | | | 5,258 | | |
Total liabilities
|
| | | | 1,480,811 | | | | | | 478,447 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | |
Unit holders’ capital
|
| | | | 1,682,303 | | | | | | 703,093 | | |
Noncontrolling interests(1)
|
| | | | 470,750 | | | | | | 285,956 | | |
Total equity
|
| | | | 2,153,053 | | | | | | 989,049 | | |
Total liabilities and equity
|
| | | $ | 3,633,864 | | | | | $ | 1,467,496 | | |
| | |
Class A Unit Capital
|
| |
Class B Unit Capital
|
| |
Non-
controlling Interests in Consolidated Subsidiaries |
| |
Total
|
| ||||||||||||||||||||||||
|
Number
|
| |
Amount
|
| |
Number
|
| |
Amount
|
| ||||||||||||||||||||||||||
Balance at December 31, 2019
|
| | | | 66,636,540 | | | | | $ | 194,783 | | | | | | 219,332,907 | | | | | $ | 145,463 | | | | | $ | 7,319 | | | | | $ | 347,565 | | |
Equity based compensation
|
| | | | — | | | | | | 1,922 | | | | | | 6,688,639 | | | | | | 6,488 | | | | | | — | | | | | | 8,410 | | |
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,111 | | | | | | 32,111 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,713) | | | | | | (703) | | | | | | (2,416) | | |
Net exchange of Class B Units
|
| | | | 1,747,364 | | | | | | 2,601 | | | | | | (1,768,315) | | | | | | (2,639) | | | | | | — | | | | | | (38) | | |
Cancellation of Class A Units
|
| | | | (3,600,997) | | | | | | (2,875) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,875) | | |
Issuance of Class A Units on exercise of options and restricted stock
|
| | | | 342,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Income for the period
|
| | | | — | | | | | | 8,639 | | | | | | — | | | | | | 27,783 | | | | | | 5,528 | | | | | | 41,950 | | |
Balance at September 30, 2020
|
| | | | 65,125,264 | | | | | $ | 205,070 | | | | | | 224,253,231 | | | | | $ | 175,382 | | | | | $ | 44,255 | | | | | $ | 424,707 | | |
Balance at December 31, 2020
|
| | | | 91,248,507 | | | | | $ | 328,087 | | | | | | 222,905,934 | | | | | $ | 375,006 | | | | | $ | 285,956 | | | | | $ | 989,049 | | |
Equity based compensation
|
| | | | — | | | | | | 10,573 | | | | | | 5,857,109 | | | | | | 24,774 | | | | | | — | | | | | | 35,347 | | |
Contributions and acquired
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 418,823 | | | | | | 418,823 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | (38,546) | | | | | | (390,159) | | | | | | (428,705) | | |
Net exchange of Class B Units
|
| | | | 667,895 | | | | | | 2,782 | | | | | | (667,895) | | | | | | (2,782) | | | | | | — | | | | | | — | | |
Issuance of Class A Units on exercise of warrants, options, and restricted stock
|
| | | | 5,039,048 | | | | | | 12,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,200 | | |
Shares issued for acquisitions
|
| | | | 1,220,185 | | | | | | 4,954 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,954 | | |
Income for the period
|
| | | | — | | | | | | 285,995 | | | | | | — | | | | | | 679,260 | | | | | | 156,130 | | | | | | 1,121,385 | | |
Balance at September 30, 2021
|
| | | | 98,175,635 | | | | | $ | 644,591 | | | | | | 228,095,148 | | | | | $ | 1,037,712 | | | | | $ | 470,750 | | | | | $ | 2,153,053 | | |
| | |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Operating activities | | | | | | | | | | | | | |
Income for the period
|
| | | $ | 1,121,385 | | | | | $ | 41,950 | | |
Adjustments for: | | | | | | | | | | | | | |
Impairment of digital assets
|
| | | | 7,311,290 | | | | | | 176,238 | | |
Digital assets cost of sales and non-cash adjustment
|
| | | | (7,663,679) | | | | | | (162,734) | | |
Bad debt expense
|
| | | | 122 | | | | | | 240 | | |
Depreciation and amortization
|
| | | | 2,234 | | | | | | 673 | | |
Equity based compensation
|
| | | | 35,347 | | | | | | 8,410 | | |
Expense from digital asset borrowing
|
| | | | 50,986 | | | | | | 3,648 | | |
Income from digital asset lending
|
| | | | (39,395) | | | | | | (4,412) | | |
Net (gain) on digital assets
|
| | | | (346,860) | | | | | | (20,208) | | |
Net (gain) on investments
|
| | | | (602,387) | | | | | | (40,077) | | |
Net (gain) on derivatives trading
|
| | | | (148,743) | | | | | | (5,937) | | |
Net (gain) on sale of mining equipment
|
| | | | (4,602) | | | | | | — | | |
Change in fair value of warrant liability
|
| | | | 24,802 | | | | | | — | | |
Unrealized foreign currency (gain)/loss
|
| | | | (1,566) | | | | | | 595 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Digital assets
|
| | | | 98,408 | | | | | | (100,320) | | |
Digital assets sold short
|
| | | | (5,278) | | | | | | (6,539) | | |
Accounts receivable
|
| | | | 1,661 | | | | | | 1,790 | | |
Derivative asset/liabilities
|
| | | | 134,485 | | | | | | 3,876 | | |
Prepaid expenses and other assets
|
| | | | (30,924) | | | | | | 241 | | |
Payable to customers
|
| | | | 140,183 | | | | | | — | | |
Accounts payable and accrued liabilities
|
| | | | 127,450 | | | | | | 2,585 | | |
Sales-type lease receivable
|
| | | | (1,125) | | | | | | — | | |
Lease liability
|
| | | | (73) | | | | | | (179) | | |
Net cash provided by (used in) operating activities
|
| | | | 203,721 | | | | | | (100,160) | | |
Investing activities | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (3,430) | | | | | | (52) | | |
Purchase of investments
|
| | | | (192,392) | | | | | | (24,963) | | |
Purchase of investments sold short
|
| | | | 32,781 | | | | | | — | | |
Proceeds and distributions from investments
|
| | | | 245,007 | | | | | | 33,681 | | |
Proceeds from investments sold short
|
| | | | (40,826) | | | | | | — | | |
Loans receivable, fiat
|
| | | | (102,103) | | | | | | 13,115 | | |
Loans payable
|
| | | | 7,185 | | | | | | — | | |
Cash paid for purchase of intangible asset
|
| | | | (1,761) | | | | | | — | | |
Cash paid for business combinations, net
|
| | | | (3,863) | | | | | | — | | |
Cash assumed on acquisitions
|
| | | | 289 | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | (59,113) | | | | | | 21,781 | | |
| | |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Financing activities | | | | | | | | | | | | | |
Capital contributions from noncontrolling interests
|
| | | | 418,823 | | | | | | 32,111 | | |
Distributions
|
| | | | (35,456) | | | | | | (1,713) | | |
Distribution to noncontrolling interests
|
| | | | (390,159) | | | | | | (703) | | |
Cancellation of Class A Units withheld
|
| | | | — | | | | | | (2,875) | | |
Cancellation of Class B Units withheld
|
| | | | — | | | | | | (38) | | |
Net cash provided by (used in) financing activities
|
| | | | (6,792) | | | | | | 26,782 | | |
Net increase/(decrease) in cash
|
| | | | 137,816 | | | | | | (51,597) | | |
Cash, beginning of period
|
| | | | 137,951 | | | | | | 106,263 | | |
Cash, end of period
|
| | | $ | 275,767 | | | | | $ | 54,666 | | |
Supplemental disclosure of cash flow information and non-cash investing
and financing activities: |
| | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | | |
Interest
|
| | | $ | (9,764) | | | | | $ | (156) | | |
Taxes
|
| | | $ | (291) | | | | | $ | (647) | | |
Non-cash activities: | | | | | | | | | | | | | |
Digital assets receivable
|
| | | $ | (28,120) | | | | | $ | — | | |
Assets posted as collateral
|
| | | $ | (12,775) | | | | | $ | 6,347 | | |
Digital assets on loan
|
| | | $ | (171,656) | | | | | $ | 7,614 | | |
Collateral payable
|
| | | $ | 385,682 | | | | | $ | 14 | | |
Digital assets borrowed
|
| | | $ | 330,832 | | | | | $ | (42,841) | | |
Receivable for digital asset trades
|
| | | $ | 423 | | | | | $ | 260 | | |
Payable for digital asset trades
|
| | | $ | (24,616) | | | | | $ | (3,559) | | |
Distribution of assets
|
| | | $ | (3,090) | | | | | $ | — | | |
Interest paid with digital assets
|
| | | $ | (36,715) | | | | | $ | (3,492) | | |
Interest received in digital assets
|
| | | $ | 18,338 | | | | | $ | 466 | | |
Purchase of investments paid in digital assets
|
| | | $ | (14,206) | | | | | $ | 11,431 | | |
Proceeds from investments received as digital assets
|
| | | $ | 45,700 | | | | | $ | — | | |
Reclassification between investments and digital assets
|
| | | $ | 2,500 | | | | | $ | 450 | | |
Recognition of right of use asset and lease liability
|
| | | $ | 11,810 | | | | | $ | — | | |
Total value of exercised warrants
|
| | | $ | 12,200 | | | | | $ | — | | |
Goodwill
|
| | | $ | 9,130 | | | | | $ | — | | |
Net assets acquired in business combination
|
| | | $ | 342 | | | | | $ | — | | |
Shares issued for acquisition
|
| | | $ | 4,954 | | | | | $ | — | | |
Fair value of consideration transferred
|
| |
(in thousands)
|
| |||
Cash
|
| | | $ | 5,438 | | |
GDH Ltd. ordinary shares(1)
|
| | | | 4,323 | | |
Total allocated purchase price
|
| | | $ | 9,761 | | |
Less: Identifiable net assets acquired, at fair value | | | | | | | |
Assets: | | | | | | | |
Cash
|
| | | $ | 289 | | |
Receivables and other net assets
|
| | | | 10 | | |
Intangible asset – software technology
|
| | | | 332 | | |
Goodwill
|
| | | | 9,130 | | |
| | | | $ | 9,761 | | |
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Digital Assets Custodied
|
| | | $ | 287,901 | | | | | $ | 168,373 | | |
Digital Assets on Market Centers
|
| | | | 943,357 | | | | | | 289,710 | | |
Digital Assets at Fair Value (held by entities operating as Investment Companies)
|
| | | | 606,624 | | | | | | 386,551 | | |
| | | | $ | 1,837,882 | | | | | $ | 844,634 | | |
Assets (in thousands)
|
| |
Carrying Value
as of December 31, 2020 |
| |
Purchases
|
| |
Sales
|
| |
Net
Transferred (Borrow / Loaned) |
| |
Net
Realized / Unrealized Gain (Loss) |
| |
Impairment
|
| |
Carrying Value at
September 30, 2021 |
| |||||||||||||||||||||
Intangible assets(1)
|
| | | $ | 450,325 | | | | | $ | 60,838,792 | | | | | $ | (61,205,395) | | | | | $ | 568,517 | | | | | $ | 7,663,679 | | | | | $ | (7,311,290) | | | | | $ | 1,004,628 | | |
Digital Assets at
Fair Value (held by Investment Companies) |
| | | | 386,551 | | | | | | 325,318 | | | | | | (319,221) | | | | | | (33,244) | | | | | | 247,220 | | | | | | — | | | | | | 606,624 | | |
Stablecoins
|
| | | | 7,758 | | | | | | 54,635,794 | | | | | | (54,373,696) | | | | | | (43,226) | | | | | | — | | | | | | — | | | | | | 226,630 | | |
Total Digital Assets
|
| | |
$
|
844,634
|
| | | |
$
|
115,799,904
|
| | | |
$
|
(115,898,312)
|
| | | |
$
|
492,047
|
| | | |
$
|
7,910,899
|
| | | |
$
|
(7,311,290)
|
| | | |
$
|
1,837,882
|
| |
Assets (in thousands)
|
| |
Carring Value
as of December 31, 2019 |
| |
Purchases
|
| |
Sales
|
| |
Net
Transferred (Borrow / Loaned) |
| |
Net
Realized / Unrealized Gain (Loss) |
| |
Impairment
|
| |
Carrying Value at
December 31, 2020 |
| |||||||||||||||||||||
Intangible assets(1)
|
| | | $ | 42,879 | | | | | $ | 9,247,345 | | | | | $ | (9,286,237) | | | | | $ | 248,060 | | | | | $ | 750,137 | | | | | $ | (551,859) | | | | | $ | 450,325 | | |
Digital Assets at Fair Value (held by Investment Companies)
|
| | | | 32,063 | | | | | | 147,501 | | | | | | (23,168) | | | | | | — | | | | | | 230,155 | | | | | | — | | | | | | 386,551 | | |
Stablecoins
|
| | | | 4,037 | | | | | | 2,030,394 | | | | | | (2,026,673) | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,758 | | |
Total Digital Assets
|
| | | $ | 78,979 | | | | | $ | 11,425,240 | | | | | $ | (11,336,078) | | | | | $ | 248,060 | | | | | $ | 980,292 | | | | | $ | (551,859) | | | | | $ | 844,634 | | |
(in thousands)
|
| |
September 30,
2021 |
| |||
Bitcoin
|
| | | $ | 979,614 | | |
Ethereum
|
| | | | 378,543 | | |
Solana
|
| | | | 158,534 | | |
USDC
|
| | | | 128,848 | | |
USDT
|
| | | | 97,504 | | |
Balance, end of period
|
| | |
$
|
1,743,043
|
| |
(in thousands)
|
| |
December 31,
2020 |
| |||
Bitcoin
|
| | | $ | 773,202 | | |
Ethereum
|
| | | | 54,350 | | |
USDT
|
| | | | 7,759 | | |
Cardano
|
| | | | 4,087 | | |
Zcash
|
| | | | 3,331 | | |
Balance, end of period
|
| | |
$
|
842,729
|
| |
(in thousands)
|
| |
Absolute
Notional |
| |
Gross
Fair Value – Derivative Assets |
| |
Gross
Fair Value – Derivative Liabilities |
| |||||||||
Digital currency futures
|
| | | $ | 16,684 | | | | | $ | 401 | | | | | $ | (29) | | |
Digital currency forwards
|
| | | | 660 | | | | | | — | | | | | | (427) | | |
Digital currency options
|
| | | | 694,634 | | | | | | 48,057 | | | | | | (22,141) | | |
Digital currency swaps
|
| | | | 16,630 | | | | | | 2 | | | | | | (329) | | |
Treasury futures
|
| | | | 342,828 | | | | | | 1,586 | | | | | | — | | |
Foreign currency swaps
|
| | | | 9,187 | | | | | | 91 | | | | | | (2) | | |
S&P 500 futures
|
| | | | 96,699 | | | | | | 979 | | | | | | — | | |
Exchange traded digital currency options
|
| | | | 26,121 | | | | | | 1,923 | | | | | | (189) | | |
Exchange traded digital currency futures
|
| | | | 19,458 | | | | | | 258 | | | | | | — | | |
| | | | | 1,222,901 | | | | | | 53,297 | | | | | | (23,117) | | |
Digital assets receivable
|
| | | | 11,710 | | | | | | 147,735 | | | | | | — | | |
Embedded Derivatives – Digital assets borrowed
|
| | | | 577,998 | | | | | | 10,992 | | | | | | (71,324) | | |
Embedded Derivatives – Collateral payable
|
| | | | 406,812 | | | | | | 27,292 | | | | | | (47,678) | | |
| | | | $ | 2,219,421 | | | | | $ | 239,316 | | | | | $ | (142,119) | | |
(in thousands)
|
| |
Absolute
Notional |
| |
Gross
Fair Value – Derivative Assets |
| |
Gross
Fair Value – Derivative Liabilities |
| |||||||||
Digital currency futures
|
| | | $ | 121,158 | | | | | $ | 1,543 | | | | | $ | (4,088) | | |
Commodity futures
|
| | | | — | | | | | | — | | | | | | — | | |
Digital currency forwards
|
| | | | 850 | | | | | | 473 | | | | | | (385) | | |
Digital currency options
|
| | | | 163,022 | | | | | | 36,787 | | | | | | (18,148) | | |
Digital currency swaps
|
| | | | 22,728 | | | | | | 88 | | | | | | (198) | | |
Foreign currency swaps
|
| | | | 4,538 | | | | | | 3 | | | | | | (20) | | |
Nasdaq futures
|
| | | | 10,824 | | | | | | — | | | | | | (264) | | |
Exchange traded digital currency options
|
| | | | 470 | | | | | | 131 | | | | | | — | | |
| | | | | 323,590 | | | | | | 39,025 | | | | | | (23,103) | | |
Digital assets receivable
|
| | | | 5,699 | | | | | | 19,724 | | | | | | — | | |
Embedded Derivatives – Digital assets sold short
|
| | | | 14,153 | | | | | | 7,298 | | | | | | — | | |
Embedded Derivatives – Digital assets borrowed
|
| | | | 156,306 | | | | | | 48,759 | | | | | | (34,737) | | |
Embedded Derivatives – Collateral payable
|
| | | | 30,306 | | | | | | — | | | | | | (14,354) | | |
| | | | $ | 530,054 | | | | | $ | 114,806 | | | | | $ | (72,194) | | |
(in thousands)
|
| |
Carrying Value
|
| |
Impairment
|
| |
Upward Adjustments
|
| |||||||||||||||||||||
|
Period
to date |
| |
Cumulative
|
| |
Period to
date |
| |
Cumulative
|
| ||||||||||||||||||||
September 30, 2021
|
| | | $ | 123,695 | | | | | $ | (1,052) | | | | | $ | (7,847) | | | | | $ | 57,445 | | | | | $ | 54,846 | | |
December 31, 2020
|
| | | $ | 55,938 | | | | | $ | (15,460) | | | | | $ | (17,829) | | | | | $ | 1,596 | | | | | $ | 2,803 | | |
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Digital assets – stablecoins
|
| | | $ | 226,630 | | | | | $ | 7,768 | | |
Investments(1) | | | | | 481,562 | | | | | | 134,535 | | |
Total | | | | $ | 708,192 | | | | | $ | 142,303 | | |
(in thousands)
|
| |
Nine months ended
September 30, 2021 |
| |
Nine months ended
September 30, 2020 |
| ||||||||||||||||||
|
Realized
Gains (Losses) |
| |
Net Change in
Unrealized Gains (Losses) |
| |
Realized
Gains (Losses) |
| |
Net Change in
Unrealized Gains (Losses) |
| ||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments
|
| | | $ | 128,024 | | | | | $ | 248,889 | | | | | $ | 18,490 | | | | | $ | 22,189 | | |
Total | | | | $ | 128,024 | | | | | $ | 248,889 | | | | | $ | 18,490 | | | | | $ | 22,189 | | |
(in thousands)
|
| |
As of September 30, 2021
|
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets
|
| | | $ | — | | | | | $ | 1,837,882 | | | | | $ | — | | | | | $ | 1,837,882 | | |
Digital assets receivable
|
| | | | — | | | | | | — | | | | | | 147,735 | | | | | | 147,735 | | |
Derivative assets
|
| | | | — | | | | | | 53,297 | | | | | | — | | | | | | 53,297 | | |
Embedded derivatives – Collateral payable
|
| | | | — | | | | | | 27,292 | | | | | | — | | | | | | 27,292 | | |
Embedded derivatives – Digital assets borrowed
|
| | | | — | | | | | | 10,992 | | | | | | — | | | | | | 10,992 | | |
Investments(1) | | | | | 32,484 | | | | | | 41,659 | | | | | | 338,476 | | | | | | 412,619 | | |
| | | | $ | 32,484 | | | | | $ | 1,971,122 | | | | | $ | 486,211 | | | | | $ | 2,489,817 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities
|
| | | $ | — | | | | | $ | 23,117 | | | | | $ | — | | | | | $ | 23,117 | | |
Embedded derivatives – Digital assets borrowed
|
| | | | — | | | | | | 71,324 | | | | | | — | | | | | | 71,324 | | |
Embedded derivatives – Collateral payable
|
| | | | — | | | | | | 47,678 | | | | | | — | | | | | | 47,678 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 40,693 | | | | | | 40,693 | | |
| | | | $ | — | | | | | $ | 142,119 | | | | | $ | 40,693 | | | | | $ | 182,812 | | |
(in thousands)
|
| |
As of December 31, 2020
|
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets
|
| | | $ | — | | | | | $ | 400,633 | | | | | $ | — | | | | | $ | 400,633 | | |
Digital assets receivable
|
| | | | — | | | | | | — | | | | | | 19,724 | | | | | | 19,724 | | |
Derivative assets
|
| | | | — | | | | | | 39,025 | | | | | | — | | | | | | 39,025 | | |
Embedded derivatives – Digital assets sold short
|
| | | | — | | | | | | 7,298 | | | | | | — | | | | | | 7,298 | | |
Embedded derivatives – Digital assets borrowed
|
| | | | — | | | | | | 48,759 | | | | | | — | | | | | | 48,759 | | |
Investments(1) | | | | | 19,633 | | | | | | 41,664 | | | | | | 97,470 | | | | | | 158,767 | | |
| | | | $ | 19,633 | | | | | $ | 537,379 | | | | | $ | 117,194 | | | | | $ | 674,206 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments sold short
|
| | | $ | 4,384 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,384 | | |
Derivative liabilities
|
| | | | — | | | | | | 23,103 | | | | | | — | | | | | | 23,103 | | |
Embedded derivatives – Digital assets borrowed
|
| | | | — | | | | | | 34,737 | | | | | | — | | | | | | 34,737 | | |
Embedded derivatives – Collateral payable
|
| | | | — | | | | | | 14,354 | | | | | | — | | | | | | 14,354 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 20,781 | | | | | | 20,781 | | |
| | | | $ | 4,384 | | | | | $ | 72,194 | | | | | $ | 20,781 | | | | | $ | 97,359 | | |
(in thousands)
Assets |
| |
Fair value,
Beginning Balance |
| |
Contributions
|
| |
Purchases
|
| |
Sales/
Distributions |
| |
Net
Realized Gain/(Loss) on Digital Assets and Investments |
| |
Net
Unrealized Gain/(Loss) on Digital Assets and Investments |
| |
Transfers in/
(out) of Level 3 |
| |
Fair value,
Ending Balance |
| ||||||||||||||||||||||||
Digital assets receivable
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021
|
| | | $ | 19,724 | | | | | $ | — | | | | | $ | 11,000 | | | | | $ | (133,926) | | | | | $ | 131,572 | | | | | $ | 131,514 | | | | | $ | (12,149) | | | | | $ | 147,735 | | |
2020
|
| | | | — | | | | | | — | | | | | | 4,700 | | | | | | (808) | | | | | | 468 | | | | | | 14,864 | | | | | | 500 | | | | | | 19,724 | | |
Investments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021
|
| | | $ | 97,470 | | | | | $ | — | | | | | $ | 22,812 | | | | | $ | (23,382) | | | | | $ | 19,697 | | | | | $ | 215,062 | | | | | $ | 6,817 | | | | | $ | 338,476 | | |
2020
|
| | | | 13,726 | | | | | | — | | | | | | 19,581 | | | | | | (90) | | | | | | — | | | | | | 63,803 | | | | | | 450 | | | | | | 97,470 | | |
Liabilities
|
| |
Fair value,
Beginning Balance |
| |
Issued
|
| |
Purchases
|
| |
Conversions
|
| |
Net
Realized Gain/(Loss) on Warrant Liability |
| |
Net
Unrealized Gain/(Loss) on Warrant Liability |
| |
Transfers in/
(out) of Level 3 |
| |
Fair value,
Ending Balance |
| ||||||||||||||||||||||||
Warrant liability | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021
|
| | | $ | 20,781 | | | | | $ | — | | | | | $ | — | | | | | $ | (4,890) | | | | | $ | — | | | | | $ | 24,802 | | | | | $ | — | | | | | $ | 40,693 | | |
2020
|
| | | | — | | | | | | 6,463 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,318 | | | | | | — | | | | | | 20,781 | | |
Financial Instrument
|
| |
Fair Value at
September 30, 2021 (in thousands) |
| |
Significant Unobservable Inputs
|
| |
Range
|
| |
Weighted
Average |
| |||
Digital assets receivable
|
| | | $ | 147,735 | | | | Marketability discount | | |
22.7% – 74.5%
|
| |
30.4%
|
|
Investments
|
| | | $ | 338,476 | | | | Time to liquidity event (years) | | |
0.01 – 5.00
|
| |
3.4
|
|
| | | | | | | | | Volatility | | |
50% – 150%
|
| |
95.5%
|
|
| | | | | | | | | Risk free rate | | |
0.1% – 0.9%
|
| |
0.55%
|
|
| | | | | | | | | Control discount | | |
10.0% – 55.0%
|
| |
25.3%
|
|
| | | | | | | | | Marketability discount | | |
9.4% – 50.0%
|
| |
16.0%
|
|
| | | | | | | | | Enterprise value to revenue multiple | | |
6.3x
|
| |
6.3x
|
|
| | | | | | | | |
Enterprise value to EBITDA multiple
|
| |
50.0x
|
| |
50.0x
|
|
Warrant liability
|
| | | $ | 40,693 | | | | Volatility | | |
116%
|
| |
116%
|
|
| | | | | | | | | Time to liquidity event (years) | | |
1.12
|
| |
1.12
|
|
| | | | | | | | | Risk free rate | | |
0.32%
|
| |
0.32%
|
|
| | | | | | | | | Dilution factor | | |
1.10%
|
| |
1.10%
|
|
Financial Instrument
|
| |
Fair Value at
December 31, 2020 (in thousands) |
| |
Significant Unobservable Inputs
|
| |
Range
|
| |
Weighted
Average |
| |||
Embedded derivatives – Digital assets receivable
|
| | | $ | 19,724 | | | | Marketability discount | | |
20.1% – 73.4%
|
| |
51.9%
|
|
Investments
|
| | | $ | 97,470 | | | |
Time to liquidity event (years)
|
| |
0.01 – 5.00
|
| |
1.13
|
|
| | | | | | | | | Exercise price | | |
$15.50 – $24.68
|
| |
$21.00
|
|
| | | | | | | | | Underlying price | | |
$15.50 – $24.68
|
| |
$21.00
|
|
| | | | | | | | | Volatility | | |
90% – 150%
|
| |
130%
|
|
| | | | | | | | | Risk free rate | | |
0.1% – 2.1%
|
| |
0.20%
|
|
| | | | | | | | |
Expected dividend payout ratio
|
| |
—%
|
| |
—%
|
|
| | | | | | | | | Control discount | | |
5.0%
|
| |
5.0%
|
|
| | | | | | | | | Marketability discount | | |
5.7% – 43.2%
|
| |
25.4%
|
|
| | | | | | | | | Scenario Analysis(1) | | | | | | | |
| | | | | | | | | Downside | | |
25%
|
| |
25%
|
|
| | | | | | | | | Upside | | |
25%
|
| |
25%
|
|
| | | | | | | | | Best | | |
50%
|
| |
50%
|
|
Warrant liability
|
| | | $ | 20,781 | | | | Volatility | | |
85%
|
| |
85%
|
|
| | | | | | | | |
Time to liquidity event (years)
|
| |
1.87 – 2.0
|
| |
1.90
|
|
| | | | | | | | | Risk free rate | | |
0.2% – 0.3%
|
| |
0.2%
|
|
| | | | | | | | | Dilution factor | | |
1.5%
|
| |
2.0%
|
|
(in thousands)
|
| |
As of September 30, 2021
|
| |||||||||||||||||||||||||||
|
Carrying Value
|
| |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||
Cash
|
| | | $ | 275,767 | | | | | $ | 275,767 | | | | | $ | 275,767 | | | | | $ | — | | | | | $ | — | | |
Loans receivable, fiat
|
| | | | 110,613 | | | | | | 110,613 | | | | | | — | | | | | | — | | | | | | 110,613 | | |
Total Assets
|
| | | $ | 386,380 | | | | | $ | 386,380 | | | | | $ | 275,767 | | | | | $ | — | | | | | $ | 110,613 | | |
Accounts payable and accrued liabilities
|
| | | $ | 183,966 | | | | | $ | 183,966 | | | | | $ | 183,966 | | | | | $ | — | | | | | $ | — | | |
Payable to Customers
|
| | | | 140,183 | | | | | | 140,183 | | | | | | — | | | | | | 140,183 | | | | | | — | | |
Total Liabilities
|
| | | $ | 324,149 | | | | | $ | 324,149 | | | | | $ | 183,966 | | | | | $ | 140,183 | | | | | $ | — | | |
(in thousands)
|
| |
As of December 31, 2020
|
| |||||||||||||||||||||||||||
|
Carrying Value
|
| |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||
Cash
|
| | | $ | 137,951 | | | | | $ | 137,951 | | | | | $ | 137,951 | | | | | $ | — | | | | | $ | — | | |
Loans receivable, fiat
|
| | | | 8,510 | | | | | | 8,510 | | | | | | — | | | | | | — | | | | | | 8,510 | | |
Total Assets
|
| | | $ | 146,461 | | | | | $ | 146,461 | | | | | $ | 137,951 | | | | | $ | — | | | | | $ | 8,510 | | |
Accounts payable and accrued liabilities
|
| | | $ | 67,484 | | | | | $ | 67,484 | | | | | $ | 67,484 | | | | | $ | — | | | | | $ | — | | |
Total Liabilities
|
| | | $ | 67,484 | | | | | $ | 67,484 | | | | | $ | 67,484 | | | | | $ | — | | | | | | — | | |
(in thousands)
|
| |
Furniture,
Fixtures & Office equipment |
| |
Computer
equipment |
| |
Mining
equipment |
| |
Leaseholds
improvements(1) |
| |
WIP /
Construction in Progress |
| |
Total
Property and equipment |
| |
Right-of-use
assets |
| |||||||||||||||||||||
Balance as of December 31, 2019
|
| | | $ | 536 | | | | | $ | 445 | | | | |
$
|
—
|
| | | | $ | 3,077 | | | | | $ | — | | | | | $ | 4,058 | | | | | $ | 5,054 | | |
Additions
|
| | | | — | | | | | | 109 | | | | | | — | | | | | | — | | | | | | — | | | | | | 109 | | | | | | — | | |
Depreciation
|
| | | | (63) | | | | | | (127) | | | | | | — | | | | | | (362) | | | | | | — | | | | | | (552) | | | | | | (359) | | |
Other(2) | | | | | — | | | | | | 78 | | | | | | — | | | | | | — | | | | | | — | | | | | | 78 | | | | | | — | | |
Balance as of December 31, 2020
|
| | | $ | 473 | | | | | $ | 505 | | | | | $ | — | | | | | $ | 2,715 | | | | | $ | — | | | | | $ | 3,693 | | | | | $ | 4,695 | | |
Additions
|
| | | | 4 | | | | | | 531 | | | | | | 5,304 | | | | | | — | | | | | | 207 | | | | | | 6,046 | | | | | | 11,973 | | |
Depreciation
|
| | | | (47) | | | | | | (179) | | | | | | (398) | | | | | | (271) | | | | | | — | | | | | | (895) | | | | | | (717) | | |
Other(3) | | | | | — | | | | | | — | | | | | | (2,616) | | | | | | — | | | | | | — | | | | | | (2,616) | | | | | | — | | |
Balance as of September 30, 2021
|
| | | $ | 430 | | | | | $ | 857 | | | | | $ | 2,290 | | | | | $ | 2,444 | | | | | $ | 207 | | | | | $ | 6,228 | | | | | $ | 15,951 | | |
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Furniture, fixtures & office equipment
|
| | | $ | 628 | | | | | $ | 624 | | |
Computer equipment
|
| | | | 1,317 | | | | | | 785 | | |
Mining equipment
|
| | | | 2,688 | | | | | | — | | |
Leaseholds improvements(1)
|
| | | | 3,499 | | | | | | 3,499 | | |
WIP / Construction in progress
|
| | | | 207 | | | | | | — | | |
Property and equipment, gross
|
| | | $ | 8,339 | | | | | $ | 4,908 | | |
Less: Accumulated depreciation
|
| | | | (2,111) | | | | | | (1,215) | | |
Property and equipment, net
|
| | | $ | 6,228 | | | | | $ | 3,693 | | |
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Right-of-use assets, gross
|
| | | $ | 17,576 | | | | | $ | 5,603 | | |
Less: Accumulated depreciation
|
| | | | (1,625) | | | | | | (908) | | |
Right-of-use assets, net
|
| | | $ | 15,951 | | | | | $ | 4,695 | | |
(in thousands)
|
| |
Operating
Leases |
| |||
Year ending December 31, | | | | | | | |
2021
|
| | | $ | 416 | | |
2022
|
| | | | 3,202 | | |
2023
|
| | | | 3,431 | | |
2024
|
| | | | 3,463 | | |
2025
|
| | | | 3,495 | | |
2026 and beyond
|
| | | | 11,039 | | |
Total future minimum lease payments
|
| | | $ | 25,046 | | |
Less: Interest
|
| | | | (8,052) | | |
Total lease liability
|
| | | $ | 16,994 | | |
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Balance, beginning of period
|
| | | $ | 15,515 | | | | | $ | — | | |
Additions due to acquisitions (Note 3)
|
| | | | 9,130 | | | | | | 15,515 | | |
Balance, end of period
|
| | | $ | 24,645 | | | | | $ | 15,515 | | |
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Prepaid expenses
|
| | | $ | 2,469 | | | | | $ | 1,696 | | |
Mining deposits(1)
|
| | | | 30,085 | | | | | | 3,650 | | |
Other
|
| | | | 4,864 | | | | | | 1,147 | | |
| | | | $ | 37,418 | | | | | $ | 6,493 | | |
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Compensation and compensation related
|
| | | $ | 102,664 | | | | | $ | 12,720 | | |
Professional fees
|
| | | | 12,275 | | | | | | 2,236 | | |
Payable for digital asset trades
|
| | | | 7,966 | | | | | | 31,144 | | |
Interest
|
| | | | 2,912 | | | | | | 1,723 | | |
Payable for taxes
|
| | | | 14,829 | | | | | | — | | |
Profit share arrangement
|
| | | | 14,032 | | | | | | — | | |
Accrued transaction fees
|
| | | | 12,000 | | | | | | — | | |
Accounts payable
|
| | | | 2,956 | | | | | | 821 | | |
Deferred tax liability
|
| | | | 4,977 | | | | | | — | | |
Other(1) | | | | | 9,355 | | | | | | 18,840 | | |
| | | | $ | 183,966 | | | | | $ | 67,484 | | |
(in thousands)
|
| |
Commitment Amount
|
| |
Amount Paid as of
Period End |
| |
Net
|
| |||||||||
Mining equipment
|
| | | $ | 79,394 | | | | | $ | 39,493 | | | | | $ | 39,901 | | |
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,936 | | | | | $ | 7,651 | | |
Digital assets
|
| | | | 606,324 | | | | | | 386,551 | | |
Account receivables
|
| | | | 2,404 | | | | | | 9,147 | | |
Investments
|
| | | | 37,791 | | | | | | 33 | | |
Prepaid expenses and other assets
|
| | | | 3,009 | | | | | | 496 | | |
Total assets of consolidated VIEs
|
| | | $ | 651,464 | | | | | $ | 403,878 | | |
Liabilities | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | 21,463 | | | | | | 17,861 | | |
Total Liabilities
|
| | | | 21,463 | | | | | | 17,861 | | |
Noncontrolling interests
|
| | | | 470,750 | | | | | | 285,956 | | |
Net interest in consolidated VIEs
|
| | | | 159,251 | | | | | | 100,061 | | |
Total liabilities and equity of consolidated VIEs
|
| | | $ | 651,464 | | | | | $ | 403,878 | | |
(in thousands)
|
| |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Net gain/(loss) on consolidated VIEs
|
| | | $ | 236,789 | | | | | $ | 18,098 | | |
Net income/(loss) attributable to NCI on consolidated VIEs
|
| | | $ | 156,130 | | | | | $ | 5,528 | | |
(in thousands)
|
| |
September 30, 2021
|
| | |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
|
Fair Value of
Investment |
| |
Unfunded
Commitments |
| |
Maximum
Exposure |
| | |
Fair Value of
Investment |
| |
Unfunded
Commitments |
| |
Maximum
Exposure |
| ||||||||||||||||||||
Non-Consolidated Sponsored Investment Funds
|
| | | $ | 81,517 | | | | | $ | 19,842 | | | | | $ | 101,359 | | | | | | $ | 18,779 | | | | | $ | 6,801 | | | | | $ | 25,580 | | |
Other VIE’s
|
| | | | 224,458 | | | | | | 19,671 | | | | | | 244,129 | | | | | | | 109,363 | | | | | | 375 | | | | | | 109,738 | | |
Total | | | | $ | 305,975 | | | | | $ | 39,513 | | | | | $ | 345,488 | | | | | | $ | 128,142 | | | | | $ | 7,176 | | | | | $ | 135,318 | | |
(in thousands)
|
| |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Equity Options
|
| | | $ | 16,883 | | | | | $ | 4,599 | | |
Restricted Stock (Restricted Stock and Restricted Stock Units)
|
| | | | 12,582 | | | | | | — | | |
Compensatory Class B Unit Awards | | | | | | | | | | | | | |
Standard Units
|
| | | | — | | | | | | 37 | | |
Profit Interest Units
|
| | | | 5,882 | | | | | | 3,774 | | |
| | | | $ | 35,347 | | | | | $ | 8,410 | | |
Description
|
| |
Number of
Options |
| |
Weighted
Average Exercise Price (C$) |
| |
Weighted-
Average Remaining Terms (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance, December 31, 2019
|
| | | | 17,684,300 | | | | | | 2.72 | | | | | | 3.81 | | | | | $ | — | | |
Granted
|
| | | | 21,895,000 | | | | | | 4.45 | | | | | | | | | | | | | | |
Exercised(1) | | | | | (1,809,800) | | | | | | 2.52 | | | | | | | | | | | | | | |
Description
|
| |
Number of
Options |
| |
Weighted
Average Exercise Price (C$) |
| |
Weighted-
Average Remaining Terms (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Forfeited
|
| | | | (6,203,866) | | | | | | 2.39 | | | | | | | | | | | | | | |
Balance, December 31, 2020
|
| | | | 31,565,634 | | | | | | 4.00 | | | | | | 3.91 | | | | | $ | 170,172 | | |
Granted
|
| | | | 4,425,000 | | | | | | 23.42 | | | | | | | | | | | | | | |
Exercised(1) | | | | | (3,910,494) | | | | | | 2.62 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (649,994) | | | | | | 1.76 | | | | | | | | | | | | | | |
Balance, September 30, 2021
|
| | | | 31,430,146 | | | | | | 6.98 | | | | | | 3.50 | | | | | $ | 309,028 | | |
Vested and expected to vest as of September 30, 2021
|
| | | | 31,430,146 | | | | | $ | 6.99 | | | | | | 3.50 | | | | | $ | 309,028 | | |
Options exercisable as of September 30, 2021
|
| | | | 6,887,323 | | | | | $ | 2.50 | | | | | | 2.50 | | | | | $ | 98,157 | | |
Vested and expected to vest as of December 31, 2020
|
| | | | 31,565,634 | | | | | $ | 4.00 | | | | | | 3.91 | | | | | $ | 170,172 | | |
Options exercisable as of December 31, 2020
|
| | | | 5,207,000 | | | | | $ | 2.86 | | | | | | 2.74 | | | | | $ | 32,843 | | |
Inputs to the Black-Scholes Model
|
| |
September 30,
2021 |
| |
December 31,
2020 |
|
Share price
|
| |
C$19.15 – C$19.62
|
| |
C$0.97 – C$8.02
|
|
Exercise price
|
| |
C$20.00 – C$35.00
|
| |
C$1.35 – C$8.02
|
|
Expected term (in years)
|
| |
5.00
|
| |
5.00
|
|
Expected volatility
|
| |
95% – 98%
|
| |
85% – 90%
|
|
Risk-free interest rate
|
| |
0.82% – 1.13%
|
| |
0.35% – 0.60%
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
|
Description
|
| |
Class B Units
|
| |
Weighted-Average
Grant Date Fair Value (C$) |
| ||||||
Balance, December 31, 2019
|
| | | | 18,604,790 | | | | | | 1.43 | | |
Granted/ Transferred
|
| | | | 1,295,932 | | | | | | 3.13 | | |
Exchanged
|
| | | | (3,129,727) | | | | | | 1.46 | | |
Forfeited
|
| | | | (20,951) | | | | | | 1.90 | | |
Forfeited/ Transferred
|
| | | | (1,295,932) | | | | | | 1.01 | | |
Balance, December 31, 2020
|
| | | | 15,454,112 | | | | | | 1.60 | | |
Description
|
| |
Class B Units
|
| |
Weighted-Average
Grant Date Fair Value (C$) |
| ||||||
Exchanged
|
| | | | (468,195) | | | | | | 1.41 | | |
Forfeited
|
| | | | (35,593) | | | | | | 0.85 | | |
Balance September 31, 2021
|
| | | | 14,950,324 | | | | | | 1.73 | | |
Class B Units exercisable, September 30, 2021
|
| | | | 14,355,343 | | | | | | 1.53 | | |
Class B Units exercisable, December 31, 2020
|
| | | | 8,966,429 | | | | | | 1.64 | | |
| | |
Period Ended
September 30, 2021 |
| |
Year Ended
December 31, 2020 |
|
Share price
|
| |
C$0 – C$100
|
| |
C$0 – C$100
|
|
Expected term (in years)
|
| |
5.04
|
| |
5.04
|
|
Discount rate
|
| |
0.5%
|
| |
0.5%
|
|
Scenario probability
|
| |
5% – 65%
|
| |
5% – 65%
|
|
Description
|
| |
Number of Units
|
| |
Weighted Average Grant
Price (C$) |
| ||||||
Balance, December 31, 2019
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 1,079,791 | | | | | | 5.35 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Balance, December 31, 2020
|
| | | | 1,079,791 | | | | | | 5.35 | | |
Granted
|
| | | | 845,428 | | | | | | 19.11 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Balance, September 30, 2021
|
| | | | 1,925,219 | | | | | | 11.39 | | |
Description
|
| |
Number of Units
|
| |
Weighted Average Grant
Price (C$) |
| ||||||
Balance, December 31, 2020
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 7,068,345 | | | | | | 18.61 | | |
Forfeited
|
| | | | (47,813) | | | | | | 19.07 | | |
Balance, September 30, 2021
|
| | | | 7,020,532 | | | | | | 18.61 | | |
(in thousands)
|
| |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| ||||||
Base compensation and accrued bonuses*
|
| | | $ | 62,906 | | | | | $ | 3,100 | | |
Benefits
|
| | | | 373 | | | | | | 205 | | |
Equity based compensation (pre-witholding tax)
|
| | | | 22,785 | | | | | | 7,923 | | |
Profit share arrangement expense
|
| | | | 9,823 | | | | | | — | | |
Total | | | | $ | 95,887 | | | | | $ | 11,228 | | |
(in thousands)
|
| |
Trading
|
| |
Principal
Investments |
| |
Asset
Management |
| |
Investment
Banking |
| |
Mining
|
| |
Corporate
and Other |
| |
Total
|
| |||||||||||||||||||||
Total assets
|
| | | $ | 1,895,451 | | | | | $ | 1,108,787 | | | | | $ | 511,719 | | | | | $ | 6,757 | | | | | $ | 53,512 | | | | | $ | 57,638 | | | | | $ | 3,633,864 | | |
Total liabilities
|
| | | $ | 1,333,103 | | | | | $ | 192 | | | | | $ | 8,046 | | | | | $ | 143 | | | | | $ | 1,318 | | | | | $ | 138,009 | | | | | $ | 1,480,811 | | |
(in thousands)
|
| |
Trading
|
| |
Principal
Investments |
| |
Asset
Management |
| |
Investment
Banking |
| |
Mining
|
| |
Corporate
and Other |
| |
Total
|
| |||||||||||||||||||||
Total assets
|
| | | $ | 801,612 | | | | | $ | 319,980 | | | | | $ | 306,065 | | | | | $ | 6,190 | | | | | $ | 3,633 | | | | | $ | 30,016 | | | | | $ | 1,467,496 | | |
Total liabilities
|
| | | $ | 439,709 | | | | | $ | 101 | | | | | $ | 18,170 | | | | | $ | 22 | | | | | $ | — | | | | | $ | 20,445 | | | | | $ | 478,447 | | |
(in thousands)
|
| |
Trading
|
| |
Principal
Investments |
| |
Asset
Management |
| |
Investment
Banking |
| |
Mining
|
| |
Corporate
and Other |
| |
Totals
|
| |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sale revenue
|
| | | $ | 61,205,395 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 61,205,395 | | |
Income from digital assets lending
|
| | | | 39,066 | | | | | | 329 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,395 | | |
Advisory and management
fees |
| | | | 253 | | | | | | — | | | | | | 7,628 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,881 | | |
Net gain on digital assets
|
| | | | 980,842 | | | | | | 127,920 | | | | | | 161,812 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,270,574 | | |
Net gain on investments
|
| | | | — | | | | | | 602,326 | | | | | | 61 | | | | | | — | | | | | | — | | | | | | — | | | | | | 602,387 | | |
Net gain on derivatives trading
|
| | | | 123,743 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 148,743 | | |
Net revenues
|
| | | | 62,349,299 | | | | | | 755,575 | | | | | | 169,501 | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,274,375 | | |
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales costs
|
| | | | 54,520,343 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,520,343 | | |
Impairment of digital assets
|
| | | | 7,311,290 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,311,290 | | |
Expenses from digital assets borrowings
|
| | | | 50,360 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 626 | | | | | | 50,986 | | |
Total cost of revenues
|
| | | | 61,881,993 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 626 | | | | | | 61,882,619 | | |
Operating expenses
|
| | | | 110,083 | | | | | | 16,315 | | | | | | 16,697 | | | | | | 2,922 | | | | | | 2,105 | | | | | | 113,246 | | | | | | 261,368 | | |
Other (expense)/income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,802) | | | | | | (24,802) | | |
Other (expense)/income, net
|
| | | | 4,965 | | | | | | 2,026 | | | | | | 76 | | | | | | — | | | | | | 8,732 | | | | | | — | | | | | | 15,799 | | |
Total other (expense)/
income |
| | | | 4,965 | | | | | | 2,026 | | | | | | 76 | | | | | | — | | | | | | 8,732 | | | | | | (24,802) | | | | | | (9,003) | | |
Net income/(loss) for the year, including noncontrolling interests
|
| | | $ | 362,188 | | | | | $ | 741,286 | | | | | $ | 152,880 | | | | | $ | (2,922) | | | | | $ | 6,627 | | | | | $ | (138,674) | | | | | $ | 1,121,385 | | |
Net (income)/loss attributable to NCI
|
| | | | — | | | | | | — | | | | | | (156,130) | | | | | | — | | | | | | — | | | | | | — | | | | | | (156,130) | | |
Net income/(loss) attributable to Galaxy Digital Holdings LP
|
| | | $ | 362,188 | | | | | $ | 741,286 | | | | | $ | (3,250) | | | | | $ | (2,922) | | | | | $ | 6,627 | | | | | $ | (138,674) | | | | | $ | 965,255 | | |
(in thousands)
|
| |
Trading
|
| |
Principal
Investments |
| |
Asset
Management |
| |
Investment
Banking |
| |
Mining
|
| |
Corporate
and Other |
| |
Totals
|
| |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sale revenue
|
| | | $ | 1,730,269 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,730,269 | | |
Income from digital assets lending
|
| | | | 3,474 | | | | | | 921 | | | | | | 10 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 4,412 | | |
Advisory and management fees
|
| | | | — | | | | | | — | | | | | | 3,760 | | | | | | 842 | | | | | | — | | | | | | — | | | | | | 4,602 | | |
Net gain on digital assets
|
| | | | 480 | | | | | | 14,009 | | | | | | 5,719 | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,208 | | |
Net gain on investments
|
| | | | — | | | | | | 40,077 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,077 | | |
Net gain on derivatives trading
|
| | | | 5,937 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,937 | | |
Net revenues
|
| | | | 1,740,160 | | | | | | 55,007 | | | | | | 9,489 | | | | | | 849 | | | | | | — | | | | | | — | | | | | | 1,805,505 | | |
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales costs
|
| | | | 1,540,629 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,540,629 | | |
Impairment of digital assets
|
| | | | 176,238 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 176,238 | | |
Expenses from digital assets borrowings
|
| | | | 3,167 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 481 | | | | | | 3,648 | | |
Total cost of revenues
|
| | | | 1,720,034 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 481 | | | | | | 1,720,515 | | |
Operating expenses
|
| | | | 11,291 | | | | | | 2,702 | | | | | | 9,320 | | | | | | 3,568 | | | | | | — | | | | | | 15,597 | | | | | | 42,478 | | |
Other (expense)/income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other (expense)/income, net
|
| | | | (562) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (562) | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total other (expense)/income
|
| | | | (562) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (562) | | |
Net income/(loss) for the year, including noncontrolling interests
|
| | | $ | 8,273 | | | | | $ | 52,305 | | | | | $ | 169 | | | | | $ | (2,719) | | | | | $ | — | | | | | $ | (16,078) | | | | | $ | 41,950 | | |
Net (income)/loss attributable to NCI
|
| | | | — | | | | | | (13) | | | | | | (5,515) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,528) | | |
Net income/(loss) attributable to Galaxy Digital Holdings LP
|
| | | $ | 8,273 | | | | | $ | 52,292 | | | | | $ | (5,346) | | | | | $ | (2,719) | | | | | $ | — | | | | | $ | (16,078) | | | | | $ | 36,422 | | |
| | |
For the years ended
|
| |||||||||||||||
| | |
December 31,
2020 |
| |
December 31,
2019 |
| |
December 31,
2018 |
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Digital assets sales revenue
|
| | | $ | 9,286,237 | | | | | $ | 2,376,419 | | | | | $ | 1,712,942 | | |
Income from digital asset lending
|
| | | | 6,132 | | | | | | 4,230 | | | | | | 1,361 | | |
Advisory and management fees
|
| | | | 9,615 | | | | | | 5,330 | | | | | | 4,193 | | |
Net gain/(loss) on digital assets
|
| | | | 265,149 | | | | | | (10,981) | | | | | | (31,455) | | |
Net gain/(loss) on investments
|
| | | | 101,383 | | | | | | 25,401 | | | | | | (8,460) | | |
Net gain on derivatives trading
|
| | | | 5,687 | | | | | | 12,438 | | | | | | — | | |
Net revenues
|
| | | | 9,674,203 | | | | | | 2,412,837 | | | | | | 1,678,581 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | |
Digital assets sales cost
|
| | | | 8,577,829 | | | | | | 2,042,449 | | | | | | 1,391,719 | | |
Impairment of digital assets
|
| | | | 551,859 | | | | | | 266,395 | | | | | | 472,217 | | |
Expense from digital asset borrowing
|
| | | | 9,079 | | | | | | 2,521 | | | | | | — | | |
Total cost of revenues
|
| | | | 9,138,767 | | | | | | 2,311,365 | | | | | | 1,863,936 | | |
Gross profit
|
| | | | 535,436 | | | | | | 101,472 | | | | | | (185,355) | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 48,934 | | | | | | 54,953 | | | | | | 46,507 | | |
General and administrative
|
| | | | 9,705 | | | | | | 11,313 | | | | | | 10,137 | | |
Technology
|
| | | | 3,278 | | | | | | 2,843 | | | | | | 1,800 | | |
Professional fees
|
| | | | 7,664 | | | | | | 8,177 | | | | | | 12,695 | | |
Marketing
|
| | | | 2,420 | | | | | | — | | | | | | — | | |
Goodwill impairment
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 6,217 | | |
Total operating expenses
|
| | | | 72,001 | | | | | | 77,286 | | | | | | 77,356 | | |
Other (expense)/income: | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | (14,318) | | | | | | — | | | | | | — | | |
Other (expense)/income, net
|
| | | | (562) | | | | | | 670 | | | | | | (3,102) | | |
Total other (expense)/income
|
| | | | (14,880) | | | | | | 670 | | | | | | (3,102) | | |
Net income/(loss)
|
| | | $ | 448,555 | | | | | $ | 24,856 | | | | | $ | (265,813) | | |
Net income/(loss) attributed to: | | | | | | | | | | | | | | | | | | | |
Noncontrolling interests
|
| | | | 153,385 | | | | | | (175) | | | | | | (4,712) | | |
Unit holders of the Company
|
| | |
$
|
295,170
|
| | | | $ | 25,031 | | | | | $ | (261,101) | | |
| | |
For the years ended
|
| |||||||||
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash(1)
|
| | | $ | 137,951 | | | | | $ | 106,263 | | |
Digital assets (includes $394.3 million and $36.1 million measured at
fair value)(1) |
| | | | 844,634 | | | | | | 78,979 | | |
Digital assets on loan
|
| | | | 89,508 | | | | | | 15,905 | | |
Assets posted as collateral
|
| | | | 14,592 | | | | | | 10,323 | | |
Derivative assets
|
| | | | 39,025 | | | | | | 191 | | |
Accounts receivable(1)
|
| | | | 20,367 | | | | | | 2,199 | | |
Digital assets receivable
|
| | | | 12,813 | | | | | | — | | |
Loans receivable, fiat(1)
|
| | | | 8,510 | | | | | | 11,720 | | |
Prepaid expenses and other assets(1)
|
| | | | 6,493 | | | | | | 2,565 | | |
Total current assets
|
| | | | 1,173,893 | | | | | | 228,145 | | |
Non-current assets | | | | | | | | | | | | | |
Digital assets receivable
|
| | | | 6,911 | | | | | | — | | |
Investments (includes $200.1 million and $90.6 million measured at fair value)(1)
|
| | | | 260,383 | | | | | | 158,163 | | |
Right-of-use asset
|
| | | | 4,695 | | | | | | 5,054 | | |
Property and equipment, net
|
| | | | 3,693 | | | | | | 4,058 | | |
Capitalized software and other intangible assets, net
|
| | | | 2,406 | | | | | | — | | |
Goodwill
|
| | | | 15,515 | | | | | | — | | |
| | | | | 293,603 | | | | | | 167,275 | | |
Total assets
|
| | | $ | 1,467,496 | | | | | $ | 395,420 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Digital assets sold short
|
| | | $ | 5,278 | | | | | $ | 18,617 | | |
Investments sold short
|
| | | | 4,384 | | | | | | — | | |
Derivative liabilities
|
| | | | 23,103 | | | | | | 179 | | |
Accounts payable and accrued liabilities(1)
|
| | | | 67,484 | | | | | | 11,972 | | |
Digital assets borrowed
|
| | | | 307,499 | | | | | | 11,134 | | |
Collateral payable
|
| | | | 44,660 | | | | | | 434 | | |
Warrant liability
|
| | | | 20,781 | | | | | | — | | |
Total current liabilities
|
| | | | 473,189 | | | | | | 42,336 | | |
Non-current liabilities | | | | | | | | | | | | | |
Lease liability
|
| | | | 5,258 | | | | | | 5,519 | | |
Total liabilities
|
| | | | 478,447 | | | | | | 47,855 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Equity | | | | | | | | | | | | | |
Unitholders’ capital
|
| | | | 703,093 | | | | | | 340,246 | | |
Noncontrolling interests
|
| | | | 285,956 | | | | | | 7,319 | | |
Total equity
|
| | | | 989,049 | | | | | | 347,565 | | |
Total liabilities and equity
|
| | | $ | 1,467,496 | | | | | $ | 395,420 | | |
| | |
Class A Unit Capital
|
| |
Class B Unit Capital
|
| |
Noncontrolling
Interests |
| | | | | | | |||||||||||||||||||||
| | |
Number
|
| |
Amount
|
| |
Number
|
| |
Amount
|
| |
Total
|
| |||||||||||||||||||||
Balance at December 31, 2017
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | 1,742 | | | | | $ | — | | | | | $ | 1,742 | | |
Equity based compensation
|
| | | | — | | | | | | 4,355 | | | | | | 3,838,800 | | | | | | 14,923 | | | | | | — | | | | | | 19,278 | | |
Acquisition of First Coin Capital
|
| | | | — | | | | | | — | | | | | | 3,378,197 | | | | | | 6,686 | | | | | | — | | | | | | 6,686 | | |
Contributions
|
| | | | 61,151,198 | | | | | | 229,213 | | | | | | 213,696,000 | | | | | | 302,007 | | | | | | 9,011 | | | | | | 540,231 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (132) | | | | | | (132) | | |
Net Exchange of Class B Units
|
| | | | 3,966,107 | | | | | | 5,815 | | | | | | (3,966,107) | | | | | | (5,815) | | | | | | — | | | | | | — | | |
Cancellation of Class B Units withheld
|
| | | | — | | | | | | — | | | | | | (1,232,935) | | | | | | (1,089) | | | | | | — | | | | | | (1,089) | | |
Loss for the year
|
| | | | — | | | | | | (59,017) | | | | | | — | | | | | | (202,084) | | | | | | (4,712) | | | | | | (265,813) | | |
Balance at December 31, 2018
|
| | | | 65,117,305 | | | | | $ | 180,366 | | | | | | 215,713,955 | | | | | $ | 116,370 | | | | | $ | 4,167 | | | | | $ | 300,903 | | |
Purchase of noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (140) | | | | | | (140) | | |
Equity based compensation
|
| | | | — | | | | | | 6,139 | | | | | | 11,939,207 | | | | | | 20,232 | | | | | | — | | | | | | 26,371 | | |
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,363 | | | | | | 4,363 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (896) | | | | | | (896) | | |
Net Exchange of Class B Units
|
| | | | 2,834,669 | | | | | | 3,669 | | | | | | (2,834,669) | | | | | | (3,669) | | | | | | — | | | | | | — | | |
Cancellation of Class A Units
|
| | | | (1,315,434) | | | | | | (1,225) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,225) | | |
Cancellation of Class B Units withheld
|
| | | | — | | | | | | — | | | | | | (5,485,586) | | | | | | (6,667) | | | | | | — | | | | | | (6,667) | | |
Income (loss) for the year
|
| | | | — | | | | | | 5,834 | | | | | | — | | | | | | 19,197 | | | | | | (175) | | | | | | 24,856 | | |
Balance at December 31, 2019
|
| | | | 66,636,540 | | | | | $ | 194,783 | | | | | | 219,332,907 | | | | | $ | 145,463 | | | | | $ | 7,319 | | | | | $ | 347,565 | | |
Equity based compensation
|
| | | | — | | | | | | 3,576 | | | | | | 7,063,639 | | | | | | 11,193 | | | | | | — | | | | | | 14,769 | | |
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 141,573 | | | | | | 141,573 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,932) | | | | | | (16,321) | | | | | | (18,253) | | |
Net exchange of Class B Units
|
| | | | 3,469,661 | | | | | | 4,833 | | | | | | (3,490,612) | | | | | | (4,871) | | | | | | — | | | | | | (38) | | |
Cancellation of Class A Units
|
| | | | (3,600,997) | | | | | | (2,875) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,875) | | |
Issuance of Class A Units on exercise of options and restricted stock
|
| | | | 2,002,832 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Shares issued for Private Investment in Public Entity (PIPE) transaction (net of issuance costs)
|
| | | | 19,070,000 | | | | | | 49,278 | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,278 | | |
Warrant liability allocation
|
| | | | — | | | | | | (6,463) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,463) | | |
Issuance of shares for acquisitions
|
| | | | 3,670,471 | | | | | | 14,938 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,938 | | |
Income for the year
|
| | | | — | | | | | | 70,017 | | | | | | — | | | | | | 225,153 | | | | | | 153,385 | | | | | | 448,555 | | |
Balance at December 31, 2020
|
| | | | 91,248,507 | | | | | $ | 328,087 | | | | | | 222,905,934 | | | | | $ | 375,006 | | | | | $ | 285,956 | | | | | $ | 989,049 | | |
| | |
For the years ended
|
| |||||||||||||||
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
| |||||||||
Operating activities | | | | | | | | | | | | | | | | | | | |
Income/(loss) for the year
|
| | | $ | 448,555 | | | | | $ | 24,856 | | | | | $ | (265,813) | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | |
Impairment of digital assets
|
| | | | 551,859 | | | | | | 266,395 | | | | | | 472,217 | | |
Digital assets cost of sales adjustment
|
| | | | (464,041) | | | | | | (263,430) | | | | | | (467,761) | | |
Bad debt expense
|
| | | | 240 | | | | | | 2,311 | | | | | | 526 | | |
Depreciation and amortization
|
| | | | 910 | | | | | | 1,083 | | | | | | 131 | | |
Equity based compensation
|
| | | | 14,769 | | | | | | 26,371 | | | | | | 19,278 | | |
Expense from digital asset borrowing
|
| | | | 9,079 | | | | | | 2,521 | | | | | | — | | |
Income from digital asset lending
|
| | | | (6,132) | | | | | | (4,230) | | | | | | (1,129) | | |
Net (gain)/loss on digital assets
|
| | | | (265,149) | | | | | | 10,981 | | | | | | 24,180 | | |
Net (gain)/loss on investments
|
| | | | (101,383) | | | | | | (25,401) | | | | | | 8,460 | | |
Net (gain) on derivatives trading
|
| | | | (5,687) | | | | | | (12,438) | | | | | | — | | |
Change in fair value of warrant liability
|
| | | | 14,318 | | | | | | — | | | | | | — | | |
Unrealized foreign currency (gain)/loss
|
| | | | 517 | | | | | | (148) | | | | | | (35) | | |
Goodwill impairment
|
| | | | — | | | | | | — | | | | | | 6,217 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Digital assets
|
| | | | (329,804) | | | | | | (45,897) | | | | | | 168,858 | | |
Digital assets sold short
|
| | | | (13,339) | | | | | | (50) | | | | | | (38,382) | | |
Digital assets receivable
|
| | | | (4,000) | | | | | | — | | | | | | — | | |
Accounts receivable
|
| | | | (702) | | | | | | 1,370 | | | | | | (1,520) | | |
Derivative asset
|
| | | | (33,147) | | | | | | 12,247 | | | | | | — | | |
Derivative liability
|
| | | | 22,924 | | | | | | 179 | | | | | | — | | |
Prepaid expenses and other assets
|
| | | | (3,775) | | | | | | (564) | | | | | | (1,778) | | |
Accounts payable and accrued liabilities
|
| | | | 13,062 | | | | | | (6,767) | | | | | | 7,851 | | |
Lease liability
|
| | | | (261) | | | | | | (139) | | | | | | 55 | | |
Net cash provided by (used in) operating activities
|
| | | | (151,187) | | | | | | (10,750) | | | | | | (68,645) | | |
Investing activities | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (109) | | | | | | (403) | | | | | | (3,231) | | |
Disposal of property and equipment
|
| | | | — | | | | | | 35 | | | | | | — | | |
Purchase of investments
|
| | | | (27,210) | | | | | | (29,607) | | | | | | (112,491) | | |
Proceeds and distributions from investments
|
| | | | 35,359 | | | | | | 75,584 | | | | | | 20,523 | | |
Proceeds from investments sold short
|
| | | | 3,810 | | | | | | — | | | | | | — | | |
Loans receivable, fiat
|
| | | | 4,646 | | | | | | 9,481 | | | | | | (17,277) | | |
Cash paid for business combinations, net
|
| | | | (3,306) | | | | | | — | | | | | | — | | |
Cash assumed on acquisitions
|
| | | | — | | | | | | — | | | | | | 382 | | |
Net cash provided by (used in) investing activities
|
| | | | 13,190 | | | | | | 55,090 | | | | | | (112,094) | | |
Financing activities | | | | | | | | | | | | | | | | | | | |
Borrowings from related party
|
| | | | — | | | | | | — | | | | | | 102,375 | | |
Repayments of amounts due to related party
|
| | | | — | | | | | | — | | | | | | (122,375) | | |
Repayments of interest on due to related party borrowing
|
| | | | — | | | | | | — | | | | | | (2,244) | | |
Repayment of interest on due from broker
|
| | | | — | | | | | | — | | | | | | (402) | | |
Receipt of interest on due from broker
|
| | | | — | | | | | | — | | | | | | 366 | | |
Purchase of additional interest
|
| | | | — | | | | | | (140) | | | | | | — | | |
Proceeds from PIPE transaction (net of issuance costs)
|
| | | | 49,278 | | | | | | — | | | | | | — | | |
| | |
For the years ended
|
| |||||||||||||||
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
| |||||||||
Capital contribution from noncontrolling
interests |
| | | | 141,573 | | | | | | 4,363 | | | | | | 9,011 | | |
Distributions
|
| | | | (1,932) | | | | | | — | | | | | | — | | |
Distribution to noncontrolling interests
|
| | | | (16,321) | | | | | | (896) | | | | | | (132) | | |
Contributions
|
| | | | — | | | | | | — | | | | | | 229,213 | | |
Cancellation of Class A Units withheld
|
| | | | (2,875) | | | | | | (1,225) | | | | | | — | | |
Cancellation of Class B Units withheld
|
| | | | (38) | | | | | | (6,667) | | | | | | (683) | | |
Net cash provided by (used in) financing activities
|
| | | | 169,685 | | | | | | (4,565) | | | | | | 215,129 | | |
Net increase in cash
|
| | | | 31,688 | | | | | | 39,775 | | | | | | 34,390 | | |
Cash, beginning of year
|
| | | | 106,263 | | | | | | 66,488 | | | | | | 32,098 | | |
Cash, end of year
|
| | | $ | 137,951 | | | | | $ | 106,263 | | | | | $ | 66,488 | | |
Supplemental disclosure of cash flow information and non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | | — | | | | | | — | | | | | $ | 2,645 | | |
Taxes
|
| | | $ | 592 | | | | | $ | 66 | | | | | | — | | |
Non-cash activities: | | | | | | | | | | | | | | | | | | | |
Digital assets receivable
|
| | | $ | 14,774 | | | | | | — | | | | | | — | | |
Assets posted as collateral
|
| | | $ | 4,268 | | | | | $ | (10,324) | | | | | | — | | |
Collateral payable
|
| | | $ | 73,603 | | | | | $ | 15,905 | | | | | | — | | |
Digital assets on loan
|
| | | $ | 44,226 | | | | | $ | 434 | | | | | | — | | |
Digital assets borrowed
|
| | | $ | 296,365 | | | | | $ | 11,134 | | | | | | — | | |
Receivable for digital asset trades
|
| | | $ | 12,874 | | | | | $ | (8,248) | | | | | $ | (8,579) | | |
Payable for digital asset trades
|
| | | $ | (30,894) | | | | | $ | 9,583 | | | | | $ | 9,833 | | |
Contribution of assets
|
| | | | — | | | | | | — | | | | | $ | 302,007 | | |
Interest paid with digital assets
|
| | | $ | 9,079 | | | | | $ | 2,521 | | | | | $ | 2,077 | | |
Interest received in digital assets
|
| | | $ | 7,444 | | | | | $ | 3,388 | | | | | $ | 527 | | |
Reclassification between investments and digital
assets |
| | | $ | 1,700 | | | | | $ | 1,100 | | | | | $ | (407) | | |
Recognition of right of use asset and lease
liability |
| | | | — | | | | | $ | 5,603 | | | | | | — | | |
Acquisition of investments paid for with digital assets
|
| | | $ | 12,085 | | | | | $ | 133 | | | | | | — | | |
Proceeds from investments included in prepaid expenses and other assets
|
| | | | — | | | | | $ | 14 | | | | | | — | | |
Reclassification from related party loan to contribution of assets
|
| | | | — | | | | | | — | | | | | $ | 22,650 | | |
Property and equipment additions included in accounts payable and accrued liabilities
|
| | | | — | | | | | | — | | | | | $ | 1,094 | | |
Repurchase of Class B Units included in accounts payable and accrued liabilities
|
| | | | — | | | | | | — | | | | | $ | 406 | | |
Interest income included in receivables
|
| | | | — | | | | | | — | | | | | $ | 122 | | |
Warrant issuance
|
| | | $ | 6,463 | | | | | | — | | | | | | — | | |
Net assets acquired in business combination
|
| | | $ | 3,359 | | | | | | — | | | | | | — | | |
Shares issued for acquisition
|
| | | $ | 14,938 | | | | | | — | | | | | | — | | |
| • Furniture and fixtures | | | 10 years | |
| • Office equipment | | | 6 years | |
| • Computer equipment | | | 5 years | |
| • Leasehold improvements | | |
straight line over the shorter of the lease term or life of the asset
|
|
(in thousands)
|
| | | | | | |
Fair value of consideration transferred | | | | | | | |
Ordinary Shares(1)
|
| | | $ | 9,433 | | |
Cash
|
| | | | 7,489 | | |
| | | | $ | 16,922 | | |
Less: Identifiable net assets acquired, at fair value | | | | | | | |
Assets: | | | | | | | |
Cash
|
| | | $ | 4,223 | | |
Accounts receivable
|
| | | | 151 | | |
Digital assets
|
| | | | 111,833 | | |
Capitalized software and other intangible assets
|
| | | | 2,406 | | |
Goodwill
|
| | | | 7,123 | | |
| | | | | 125,736 | | |
Liabilities: | | | | | | | |
Accounts payable
|
| | | | 983 | | |
Digital assets borrowed
|
| | | | 107,831 | | |
| | | | $ | 16,922 | | |
| | |
For the years ended
|
| |||||||||
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Revenue
|
| | | $ | 28,974,870 | | | | | $ | 7,215,155 | | |
Net income attributable to Galaxy
|
| | | $ | 444,559 | | | | | $ | 21,867 | | |
(in thousands)
|
| | | | | | |
Fair value of consideration transferred | | | | | | | |
Ordinary Shares(1)(2)
|
| | | $ | 6,135 | | |
Cash
|
| | | | 273 | | |
| | | | $ | 6,408 | | |
Less: Identifiable net assets acquired, at fair value | | | | | | | |
Assets: | | | | | | | |
Cash
|
| | | | 234 | | |
Accounts receivable
|
| | | | 141 | | |
Digital assets
|
| | | | 28 | | |
Prepaid expenses and other assets
|
| | | | 101 | | |
Goodwill
|
| | | | 8,392 | | |
| | | | | 8,896 | | |
Liabilities: | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | 488 | | |
Promissory note
|
| | | | 2,000 | | |
| | | | $ | 6,408 | | |
(in thousands)
|
| | | | | | |
Fair value of consideration transferred | | | | | | | |
Class B Units(1)
|
| | | $ | 6,432 | | |
First Coin Replacement Options(2)
|
| | | | 207 | | |
Cash
|
| | | | 47 | | |
| | | | $ | 6,686 | | |
Less: Identifiable net assets acquired, at fair value | | | | | | | |
Assets:
|
| | | | | | |
Cash
|
| | | $ | 429 | | |
Digital assets
|
| | | | 428 | | |
Accounts receivable
|
| | | | 466 | | |
Property and equipment
|
| | | | 29 | | |
Prepaid expenses and other assets
|
| | | | 225 | | |
Goodwill
|
| | | | 6,217 | | |
| | | | | 7,794 | | |
Liabilities:
|
| | | | | | |
Accounts payable and accrued liabilities
|
| | | | 1,108 | | |
| | | | $ | 6,686 | | |
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Digital Assets Custodied
|
| | | $ | 168,373 | | | | | $ | 28,158 | | |
Digital Assets on Market Centers
|
| | | | 289,710 | | | | | | 18,758 | | |
Digital Assets at Fair Value (held by Investment Companies)
|
| | | | 386,551 | | | | | | 32,063 | | |
| | | | $ | 844,634 | | | | | $ | 78,979 | | |
Assets (in thousands)
|
| |
Carrying
Value as of December 31, 2019 |
| |
Purchases
|
| |
Sales
|
| |
Net
Transferred (Borrowed / Loaned) |
| |
Change
in Carrying Value |
| |
Impairment
|
| |
Carrying
Value at December 31, 2020 |
| |||||||||||||||||||||
Intangible assets(1)
|
| | | $ | 42,879 | | | | | $ | 9,247,345 | | | | | $ | (9,286,237) | | | | | $ | 248,060 | | | | | $ | 750,137 | | | | | $ | 551,859 | | | | | $ | 450,325 | | |
Digital Assets at Fair Value (held by Investment Companies)
|
| | | | 32,063 | | | | | | 147,501 | | | | | | (23,168) | | | | | | — | | | | | | 230,155 | | | | | | — | | | | | | 386,551 | | |
Stablecoins
|
| | | | 4,037 | | | | | | 2,030,394 | | | | | | (2,026,673) | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,758 | | |
Total Digital Assets
|
| | | $ | 78,979 | | | | | $ | 11,425,240 | | | | | $ | (11,336,078) | | | | | $ | 248,060 | | | | | $ | 975,374 | | | | | $ | 551,859 | | | | | $ | 844,634 | | |
Assets (in thousands)
|
| |
Carrying
Value as of December 31, 2018 |
| |
Purchases
|
| |
Sales
|
| |
Net
Transferred (Borrowed / Loaned) |
| |
Change
in Carrying Value |
| |
Impairment
|
| |
Carrying
Value at December 31, 2019 |
| |||||||||||||||||||||
Intangible assets(1)
|
| | | $ | 56,373 | | | | | $ | 2,318,363 | | | | | $ | (2,376,419) | | | | | $ | (14,659) | | | | | $ | 325,616 | | | | | $ | (266,395) | | | | | $ | 42,879 | | |
Digital Assets at Fair Value (held by Investment Companies)
|
| | | | 6,991 | | | | | | 33,296 | | | | | | (5,596) | | | | | | — | | | | | | (2,628) | | | | | | — | | | | | | 32,063 | | |
Stablecoins
|
| | | | 1,945 | | | | | | 930,537 | | | | | | (928,445) | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,037 | | |
Total Digital Assets
|
| | |
$
|
65,309
|
| | | |
$
|
3,282,196
|
| | | |
$
|
(3,310,460)
|
| | | |
$
|
(14,659)
|
| | | |
$
|
322,988
|
| | | |
$
|
(266,395)
|
| | | |
$
|
78,979
|
| |
Assets (in thousands)
|
| |
Carrying
Value as of December 31, 2017 |
| |
Purchases
|
| |
Sales
|
| |
Net
Transferred (Borrowed / Loaned) |
| |
Change
in Carrying Value |
| |
Impairment
|
| |
Carrying
Value at December 31, 2018 |
| |||||||||||||||||||||
Intangible assets(1)
|
| | | $ | — | | | | | $ | 1,940,630 | | | | | $ | (1,712,942) | | | | | $ | — | | | | | $ | 300,902 | | | | | $ | (472,217) | | | | | $ | 56,373 | | |
Digital Assets at Fair Value (held
by Investment Companies) |
| | | | — | | | | | | 21,645 | | | | | | (3,520) | | | | | | — | | | | | | (11,134) | | | | | | — | | | | | | 6,991 | | |
Stablecoins
|
| | | | — | | | | | | 57,470 | | | | | | (55,525) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,945 | | |
Total Digital Assets
|
| | | $ | — | | | | | $ | 2,019,745 | | | | | $ | (1,771,987) | | | | | $ | — | | | | | $ | 289,768 | | | | | $ | (472,217) | | | | | $ | 65,309 | | |
(in thousands)
|
| |
Year Ended December 31,
2020 |
| |||
Bitcoin
|
| | | $ | 773,202 | | |
Ethereum
|
| | | | 54,350 | | |
Tether
|
| | | | 7,759 | | |
Cardano
|
| | | | 4,087 | | |
Zcash
|
| | | | 3,331 | | |
Balance, end of year
|
| | |
$
|
842,729
|
| |
(in thousands)
|
| |
Year Ended December 31,
2019 |
| |||
Bitcoin
|
| | | $ | 65,166 | | |
Tether
|
| | | | 3,706 | | |
FTX Token
|
| | | | 1,216 | | |
Wax
|
| | | | 711 | | |
Bitcoin Cash
|
| | | | 607 | | |
Balance, end of year
|
| | |
$
|
71,406
|
| |
(in thousands)
|
| |
Year Ended December 31,
2018 |
| |||
Bitcoin
|
| | | $ | 32,639 | | |
Ethereum
|
| | | | 9,762 | | |
EOS
|
| | | | 4,516 | | |
Monero
|
| | | | 2,526 | | |
Wax
|
| | | | 2,357 | | |
Balance, end of year
|
| | |
$
|
51,800
|
| |
(in thousands)
|
| |
Absolute Notional
|
| |
Gross Fair
Value—Derivative Assets |
| |
Gross Fair
Value—Derivative Liabilities |
| |||||||||
Digital currency futures
|
| | | $ | 121,158 | | | | | $ | 1,543 | | | | | $ | (4,088) | | |
Commodity futures
|
| | | | — | | | | | | — | | | | | | — | | |
Digital currency forwards
|
| | | | 850 | | | | | | 473 | | | | | | (385) | | |
Digital currency options
|
| | | | 163,022 | | | | | | 36,787 | | | | | | (18,148) | | |
Digital currency swaps
|
| | | | 22,728 | | | | | | 88 | | | | | | (198) | | |
Foreign currency swaps
|
| | | | 4,538 | | | | | | 3 | | | | | | (20) | | |
Nasdaq futures
|
| | | | 10,824 | | | | | | — | | | | | | (264) | | |
Exchange traded digital currency options(1)
|
| | | | 470 | | | | | | 131 | | | | | | — | | |
| | | | | 323,590 | | | | | | 39,025 | | | | | | (23,103) | | |
Digital asset receivable
|
| | | | 5,699 | | | | | | 19,724 | | | | | | — | | |
Embedded Derivatives – Digital assets sold short
|
| | | | 14,153 | | | | | | 7,298 | | | | | | — | | |
Embedded Derivatives – Digital assets borrowed
|
| | | | 156,306 | | | | | | 48,759 | | | | | | (34,737) | | |
Embedded Derivatives – Collateral payable
|
| | | | 30,306 | | | | | | — | | | | | | (14,354) | | |
| | | | $ | 530,055 | | | | | $ | 114,806 | | | | | $ | (72,193) | | |
(in thousands)
|
| |
Absolute
Notional |
| |
Gross Fair
value— Derivative Assets |
| |
Gross Fair—
Derivative Liabilities |
| |||||||||
Digital currency futures
|
| | | $ | 2,386 | | | | | $ | 15 | | | | | $ | (19) | | |
Commodity futures(1)
|
| | | | 305 | | | | | | — | | | | | | (12) | | |
Digital currency forwards
|
| | | | 97 | | | | | | 49 | | | | | | (47) | | |
Digital currency options
|
| | | | 6,062 | | | | | | 108 | | | | | | (74) | | |
Digital currency swaps
|
| | | | 1,683 | | | | | | 10 | | | | | | — | | |
Foreign currency swaps
|
| | | | 4,553 | | | | | | 9 | | | | | | (27) | | |
| | | | | 15,084 | | | | | | 191 | | | | | | (179) | | |
(in thousands)
|
| |
Absolute
Notional |
| |
Gross Fair
value— Derivative Assets |
| |
Gross Fair—
Derivative Liabilities |
| |||||||||
Embedded Derivatives – Digital assets sold short
|
| | | | 19,188 | | | | | | 765 | | | | | | (194) | | |
Embedded Derivatives – Digital assets borrowed
|
| | | | 13,352 | | | | | | 2,217 | | | | | | — | | |
Embedded Derivatives – Collateral payable
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 47,626 | | | | | $ | 3,173 | | | | | $ | (373) | | |
|
| | | | | | | | |
Impairment
|
| |
Upward Adjustments
|
| ||||||||||||||||||
(in thousands)
|
| |
Carrying Value
|
| |
Period to date
|
| |
Cumulative
|
| |
Period to date
|
| |
Cumulative
|
| |||||||||||||||
December 31, 2020
|
| | | $ | 55,938 | | | | | $ | (15,460) | | | | | $ | (17,829) | | | | | $ | 1,596 | | | | | $ | 2,803 | | |
December 31, 2019
|
| | | $ | 64,776 | | | | | $ | (26,610) | | | | | $ | (5,492) | | | | | $ | 3,370 | | | | | $ | 4,400 | | |
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Digital assets – stablecoins
|
| | | $ | 7,768 | | | | | $ | 4,003 | | |
Investments(1) | | | | | 134,535 | | | | | | 48,678 | | |
Total | | | | $ | 142,303 | | | | | $ | 52,681 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Realized
Gains/(Losses) |
| |
Net Change in
Unrealized Gains/(Losses) |
| |
Realized
Gains/(Losses) |
| |
Net Change in
Unrealized Gains/(Losses) |
| |
Realized
Gains/(Losses) |
| |
Net Change in
Unrealized Gains/(Losses) |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments
|
| | | $ | 18,962 | | | | | $ | 61,776 | | | | | $ | — | | | | | $ | (867) | | | | | $ | — | | | | | $ | (12,639) | | |
Total | | | | $ | 18,962 | | | | | $ | 61,776 | | | | | $ | — | | | | | $ | (867) | | | | | $ | — | | | | | $ | (12,639) | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets
|
| | | $ | — | | | | | $ | 400,633 | | | | | $ | — | | | | | $ | 400,633 | | |
Digital assets receivable
|
| | | | — | | | | | | — | | | | | | 19,724 | | | | | | 19,724 | | |
Derivative assets
|
| | | | — | | | | | | 39,025 | | | | | | — | | | | | | 39,025 | | |
Embedded derivatives – Digital assets sold short
|
| | | | — | | | | | | 7,298 | | | | | | — | | | | | | 7,298 | | |
Embedded derivatives – Collateral payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Embedded derivatives – Digital asset borrowed
|
| | | | — | | | | | | 48,759 | | | | | | — | | | | | | 48,759 | | |
Investments(1) | | | | | 19,633 | | | | | | 41,664 | | | | | | 97,470 | | | | | | 158,767 | | |
| | | | $ | 19,633 | | | | | $ | 537,379 | | | | | $ | 117,194 | | | | | $ | 674,206 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments sold short
|
| | | $ | 4,384 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,384 | | |
Derivative liabilities
|
| | | | — | | | | | | 23,103 | | | | | | — | | | | | | 23,103 | | |
Embedded derivatives – Digital assets sold short
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Embedded derivatives – Digital assets borrowed
|
| | | | — | | | | | | 34,737 | | | | | | — | | | | | | 34,737 | | |
Embedded derivatives – Collateral payable
|
| | | | — | | | | | | 14,354 | | | | | | — | | | | | | 14,354 | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | 20,781 | | | | | | 20,781 | | |
| | | | $ | 4,384 | | | | | $ | 72,194 | | | | | $ | 20,781 | | | | | $ | 97,359 | | |
| | |
As of December 31, 2019
|
| |||||||||||||||||||||
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets
|
| | | $ | — | | | | | $ | 36,255 | | | | | $ | — | | | | | $ | 36,255 | | |
Digital assets receivable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Derivative assets
|
| | | | — | | | | | | 191 | | | | | | — | | | | | | 191 | | |
Embedded derivatives – Digital assets sold short
|
| | | | — | | | | | | 765 | | | | | | — | | | | | | 765 | | |
Embedded derivatives – Collateral payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Embedded derivatives – Digital assets borrowed
|
| | | | — | | | | | | 2,217 | | | | | | — | | | | | | 2,217 | | |
Investments(1) | | | | | 22,543 | | | | | | 37,515 | | | | | | 13,726 | | | | | | 73,784 | | |
| | | | $ | 22,543 | | | | | $ | 76,943 | | | | | $ | 13,726 | | | | | $ | 113,212 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments sold short
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Derivative liabilities
|
| | | | — | | | | | | 179 | | | | | | — | | | | | | 179 | | |
Embedded derivatives – Digital assets sold short
|
| | | | — | | | | | | 194 | | | | | | — | | | | | | 194 | | |
Embedded derivatives – Digital assets borrowed
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Embedded derivatives – Collateral payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | — | | | | | $ | 373 | | | | | $ | — | | | | | $ | 373 | | |
(in thousands)
Assets |
| |
Fair value,
Beginning Balance |
| |
Contributions
|
| |
Purchases
|
| |
Sales/
Distributions |
| |
Net Realized
Gain/(Loss) on Digital Assets and Investments |
| |
Net Unrealized
Gain/(Loss) on Digital Assets and Investments |
| |
Transfers
in/(out) of Level 3 |
| |
Fair value,
Ending Balance |
| ||||||||||||||||||||||||
Digital asset receivable
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020
|
| | | | — | | | | | | — | | | | | | 4,700 | | | | | | (808) | | | | | | 468 | | | | | | 14,864 | | | | | | 500 | | | | | | 19,724 | | |
Investments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020
|
| | | | 13,726 | | | | | | — | | | | | | 19,581 | | | | | | (90) | | | | | | — | | | | | | 63,803 | | | | | | 450 | | | | | | 97,470 | | |
2019
|
| | | | 11,424 | | | | | | — | | | | | | 3,000 | | | | | | — | | | | | | — | | | | | | (698) | | | | | | — | | | | | | 13,726 | | |
2018
|
| | | | — | | | | | | 14,300 | | | | | | 15,734 | | | | | | (7,500) | | | | | | — | | | | | | (11,110) | | | | | | — | | | | | | 11,424 | | |
Liabilities
|
| |
Fair value at
December 31, 2019 |
| |
Issued
|
| |
Purchases
|
| |
Conversions
|
| |
Net Realized
Gain/(Loss) on Warrant Liability |
| |
Net
Unrealized Gain/(Loss) on Warrant Liability |
| |
Transfers in
/(out) of Level 3 |
| |
Fair Value at
December 31, 2020 |
| ||||||||||||||||||||||||
Warrant liability | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2020
|
| | | $ | — | | | | | $ | 6,463 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 14,318 | | | | | $ | — | | | | | $ | 20,781 | | |
Financial Instrument
|
| |
Fair Value at
December 31, 2020 (in thousands) |
| |
Significant Unobservable Inputs
|
| |
Range
|
| |
Weighted
Average |
| |||
Embedded derivatives –
Digital assets receivable |
| | | | 19,724 | | | | Marketability discount | | |
20.1% – 73.4%
|
| |
51.9%
|
|
Investments
|
| | | | 97,470 | | | |
Time to Liquidity Event (years)
|
| |
0.01 – 5.00
|
| |
1.30
|
|
| | | | | | | | | Exercise price | | |
$15.50 – $24.68
|
| |
$21.00
|
|
| | | | | | | | | Underlying price | | |
$15.50 – $24.68
|
| |
$21.00
|
|
| | | | | | | | | Volatility | | |
90% – 150%
|
| |
130.0%
|
|
| | | | | | | | | Risk free rate | | |
0.1% – 2.1%
|
| |
0.2%
|
|
| | | | | | | | |
Expected dividend payout ratio
|
| |
—%
|
| |
—%
|
|
| | | | | | | | | Control discount | | |
5.0%
|
| |
5.0%
|
|
| | | | | | | | | Marketability discount | | |
5.7% – 43.2%
|
| |
25.4%
|
|
| | | | | | | | | Scenario Analysis(1) | | | | | | | |
| | | | | | | | | Downside | | |
25.0%
|
| |
25.0%
|
|
| | | | | | | | | Upside | | |
25.0%
|
| |
25.0%
|
|
| | | | | | | | | Best | | |
50.0%
|
| |
50.0%
|
|
Warrant liability
|
| | | | 20,781 | | | | Volatility | | |
85.0%
|
| |
85.0%
|
|
| | | | | | | | | Time to liquidity event (years) | | |
1.87 – 2.0
|
| |
1.90
|
|
| | | | | | | | | Risk free rate | | |
0.2% – 0.3%
|
| |
0.2%
|
|
| | | | | | | | |
Expected dividend payout ratio
|
| |
—%
|
| |
—%
|
|
| | | | | | | | | Dilution factor | | |
1.5%
|
| |
1.5%
|
|
Financial Instrument
|
| |
Fair Value at
December 31, 2019 (in thousands) |
| |
Significant Unobservable Inputs
|
| |
Range
|
| |
Weighted
Average |
| |||
Investments
|
| | | | 13,726 | | | | Control discount | | |
5.0%
|
| |
5.0%
|
|
| | | | | | | | | Marketability discount | | |
15.0%
|
| |
15.0%
|
|
| | | | | | | | |
Time to liquidity event (years)
|
| |
4.25 – 5.00
|
| |
4.49
|
|
| | | | | | | | | Annualized equity volatility | | |
90.0%
|
| |
90.0%
|
|
| | | | | | | | | Risk free rate | | |
1.7% – 2.1%
|
| |
1.7%
|
|
| | | | | | | | |
Expected dividend payout ratio
|
| |
—%
|
| |
—%
|
|
| | |
As of December 31, 2020
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Carrying Value
|
| |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Cash
|
| | | $ | 137,951 | | | | | $ | 137,951 | | | | | $ | 137,951 | | | | | $ | — | | | | | $ | — | | |
Loans receivable, fiat
|
| | | | 8,510 | | | | | | 8,510 | | | | | | — | | | | | | — | | | | | | 8,510 | | |
Total Assets
|
| | | $ | 146,461 | | | | | $ | 146,461 | | | | | $ | 137,951 | | | | | $ | — | | | | | $ | 8,510 | | |
Accounts payable and accrued liabilities
|
| | | | 67,484 | | | | | | 67,484 | | | | | | 67,484 | | | | | | — | | | | | | — | | |
Total Liabilities
|
| | | $ | 67,484 | | | | | $ | 67,484 | | | | | $ | 67,484 | | | | | $ | — | | | | | $ | — | | |
| | |
As of December 31, 2019
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Carrying Value
|
| |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Cash
|
| | | $ | 106,263 | | | | | $ | 106,263 | | | | | $ | 106,263 | | | | | $ | — | | | | | $ | — | | |
Loans receivable, fiat
|
| | | | 11,720 | | | | | | 11,720 | | | | | | — | | | | | | — | | | | | | 11,720 | | |
Total Assets
|
| | | $ | 117,983 | | | | | $ | 117,983 | | | | | $ | 106,263 | | | | | $ | — | | | | | $ | 11,720 | | |
Accounts payable and accrued liabilities
|
| | | | 11,972 | | | | | | 11,972 | | | | | | 11,972 | | | | | | — | | | | | | — | | |
Total Liabilities
|
| | | $ | 11,972 | | | | | $ | 11,972 | | | | | $ | 11,972 | | | | | $ | — | | | | | $ | — | | |
(in thousands)
|
| |
Furniture
and fixtures |
| |
Office
equipment |
| |
Computer
equipment |
| |
Leaseholds
improvements(1) |
| |
Total
Property and equipment |
| |
Right-of-
use assets |
| ||||||||||||||||||
Balance as of December 31, 2018
|
| | | $ | 620 | | | | | $ | 14 | | | | | $ | 384 | | | | | $ | 3,205 | | | | | $ | 4,223 | | | | | $ | — | | |
Additions
|
| | | | 10 | | | | | | — | | | | | | 156 | | | | | | 237 | | | | | | 403 | | | | | | 5,603 | | |
Depreciation
|
| | | | (70) | | | | | | (3) | | | | | | (95) | | | | | | (366) | | | | | | (534) | | | | | | (549) | | |
Other
|
| | | | (35) | | | | | | — | | | | | | — | | | | | | — | | | | | | (35) | | | | | | — | | |
Balance as of December 31, 2019
|
| | | $ | 525 | | | | | $ | 11 | | | | | $ | 445 | | | | | $ | 3,077 | | | | | $ | 4,058 | | | | | $ | 5,054 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 109 | | | | | | — | | | | | | 109 | | | | | | — | | |
Depreciation
|
| | | | (60) | | | | | | (3) | | | | | | (127) | | | | | | (362) | | | | | | (552) | | | | | | (359) | | |
Other(2) | | | | | — | | | | | | — | | | | | | 78 | | | | | | — | | | | | | 78 | | | | | | — | | |
Balance as of December 31, 2020
|
| | | $ | 465 | | | | | $ | 8 | | | | | $ | 505 | | | | | $ | 2,715 | | | | | $ | 3,693 | | | | | $ | 4,695 | | |
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Furniture and fixtures
|
| | | $ | 608 | | | | | $ | 608 | | |
Office equipment
|
| | | | 16 | | | | | | 16 | | |
Computer equipment
|
| | | | 785 | | | | | | 600 | | |
Leaseholds improvements(1)
|
| | | | 3,499 | | | | | | 3,499 | | |
Property and equipment, gross
|
| | | $ | 4,908 | | | | | $ | 4,723 | | |
Less: Accumulated depreciation
|
| | | | (1,215) | | | | | | (665) | | |
Property and equipment, net
|
| | | $ | 3,693 | | | | | $ | 4,058 | | |
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Right-of-use assets, gross
|
| | | $ | 5,603 | | | | | $ | 5,603 | | |
Less: Accumulated depreciation
|
| | | | (908) | | | | | | (549) | | |
Right-of-use assets, net
|
| | | $ | 4,695 | | | | | $ | 5,054 | | |
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Cash paid in the measurement of operating lease liabilities
|
| | | $ | 911 | | | | | $ | 826 | | |
Supplemental lease cash flow disclosures | | | | | | | | | | | | | |
Operating lease right-of-use assets obtained in exchange for new operating lease liabilities
|
| | | | — | | | | | | 922 | | |
(in thousands)
|
| |
Operating Leases
|
| |||
Year ending December 31,
|
| | | | | | |
2021
|
| | | $ | 983 | | |
2022
|
| | | | 1,013 | | |
2023
|
| | | | 1,043 | | |
2024
|
| | | | 1,074 | | |
2025
|
| | | | 1,107 | | |
2026 and beyond
|
| | | | 2,910 | | |
Total future minimum lease payments
|
| | | $ | 8,130 | | |
Less: Interest
|
| | | | (2,872) | | |
Total lease liability
|
| | | $ | 5,258 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Balance, beginning of year
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Additions due to acquisitions (Note 3)
|
| | | | 15,515 | | | | | | — | | | | | | 6,217 | | |
Impairment (Note 3)
|
| | | | — | | | | | | — | | | | | | (6,217) | | |
Balance, end of year
|
| | | $ | 15,515 | | | | | $ | — | | | | | $ | — | | |
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Prepaid expenses
|
| | | $ | 1,696 | | | | | $ | 1,378 | | |
Prepaid mining equipment
|
| | | | 2,650 | | | | | | — | | |
Other(1) | | | | | 2,147 | | | | | | 1,187 | | |
| | | | $ | 6,493 | | | | | $ | 2,565 | | |
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Payable for digital asset trades
|
| | | $ | 31,144 | | | | | $ | 250 | | |
Compensation and compensation related
|
| | | | 12,720 | | | | | | 7,683 | | |
Professional fees
|
| | | | 2,236 | | | | | | 1,719 | | |
Interest
|
| | | | 1,723 | | | | | | 199 | | |
Other(1) | | | | | 19,661 | | | | | | 2,121 | | |
| | | | $ | 67,484 | | | | | $ | 11,972 | | |
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,651 | | | | | $ | 137 | | |
Digital assets
|
| | | | 386,551 | | | | | | 32,063 | | |
Account Receivables
|
| | | | 9,147 | | | | | | 706 | | |
Investments
|
| | | | 33 | | | | | | — | | |
Loans receivable, fiat
|
| | | | — | | | | | | 11,485 | | |
Prepaid expenses and other assets
|
| | | | 496 | | | | | | 141 | | |
Total assets of consolidated VIEs
|
| | | $ | 403,878 | | | | | $ | 44,532 | | |
Liabilities | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | 17,861 | | | | | | 1,149 | | |
Total Liabilities
|
| | | | 17,861 | | | | | | 1,149 | | |
Noncontrolling interests
|
| | | | 285,956 | | | | | | 7,319 | | |
Net interest in consolidated VIEs
|
| | | | 100,061 | | | | | | 36,064 | | |
Total liabilities and equity of consolidated VIEs
|
| | | $ | 403,878 | | | | | $ | 44,532 | | |
(in thousands)
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
| |||||||||
Net gain/(loss) on consolidated VIEs
|
| | | $ | 227,422 | | | | | $ | (2,914) | | | | | $ | (11,994) | | |
Net income/(loss) attributable to NCI on consolidated VIEs
|
| | | $ | 153,385 | | | | | $ | (175) | | | | | $ | (4,712) | | |
| | |
December 31, 2020
|
| | |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
Fair Value
of Investment |
| |
Unfunded
Commitments |
| |
Maximum
Exposure |
| | |
Fair Value
of Investment |
| |
Unfunded
Commitments |
| |
Maximum
Exposure |
| ||||||||||||||||||
Non-Consolidated Sponsored
Investment Funds |
| | | $ | 18,779 | | | | | $ | 6,801 | | | | | $ | 25,580 | | | | | | $ | 7,971 | | | | | $ | 15,754 | | | | | $ | 23,725 | | |
Other VIE’s
|
| | | | 109,363 | | | | | | 375 | | | | | | 109,738 | | | | | | | 18,983 | | | | | | 750 | | | | | | 19,733 | | |
Total | | | | $ | 128,142 | | | | | $ | 7,176 | | | | | $ | 135,318 | | | | | | $ | 26,954 | | | | | $ | 16,504 | | | | | $ | 43,458 | | |
(in thousands)
|
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |||||||||
Equity Options
|
| | | $ | 7,455 | | | | | $ | 8,264 | | | | | $ | 5,217 | | |
Restricted Stock
|
| | | | 36 | | | | | | — | | | | | | — | | |
Compensatory Class B Unit Awards(1): | | | | | | | | | | | | | | | | | | | |
Standard Units
|
| | | | 141 | | | | | | 12,739 | | | | | | 11,561 | | |
Profit Interest Units
|
| | | | 7,137 | | | | | | 4,533 | | | | | | 1,856 | | |
Class B Units to First Coin
|
| | | | — | | | | | | 835 | | | | | | 997 | | |
| | | | $ | 14,769 | | | | | $ | 26,371 | | | | | $ | 19,631 | | |
Description
|
| |
Number of
Options |
| |
Weighted
Average Exercise Price (C$) |
| |
Weighted-
Average Remaining Terms (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance as of December 31, 2017
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 27,739,035 | | | | | | 4.89 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (6,048,000) | | | | | | 5.00 | | | | | | | | | | | | | | |
Balance, December 31, 2018
|
| | | | 21,691,035 | | | | | | 4.86 | | | | | | 4.58 | | | | | | — | | |
Granted
|
| | | | 4,567,500 | | | | | | 2.12 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (2,861,035) | | | | | | 4.04 | | | | | | | | | | | | | | |
Reduction in number of options due to repricing adjustment
|
| | | | (5,713,200) | | | | | | 2.90 | | | | | | | | | | | | | | |
Balance, December 31, 2019
|
| | | | 17,684,300 | | | | | | 2.72 | | | | | | 3.81 | | | | | | — | | |
Granted
|
| | | | 21,895,000 | | | | | | 4.45 | | | | | | | | | | | | | | |
Exercised(1) | | | | | (1,809,800) | | | | | | 2.52 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (6,203,866) | | | | | | 2.39 | | | | | | | | | | | | | | |
Balance, December 31, 2020
|
| | | | 31,565,634 | | | | | $ | 4.00 | | | | | | 3.91 | | | | | $ | 170,172 | | |
Vested and expected to vest as of December 31,
2020 |
| | | | 31,565,634 | | | | | $ | 4.00 | | | | | | 3.91 | | | | | $ | 170,172 | | |
Options exercisable as of December 31, 2020
|
| | | | 5,207,000 | | | | | $ | 2.86 | | | | | | 2.74 | | | | | $ | 32,843 | | |
Inputs to the Black-Scholes Model
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| |
December 31, 2018
|
|
Share price
|
| |
C$0.97 – C$8.02
|
| |
C$1.95 – C$2.15
|
| |
C$1.15 – C$2.75
|
|
Exercise price
|
| |
C$1.35 – C$8.02
|
| |
C$1.95 – C$2.15
|
| |
C$1.15 – C$5.00
|
|
Expected term (in years)
|
| |
5.00
|
| |
5.00
|
| |
4.87 – 5.00
|
|
Expected volatility
|
| |
85% – 90%
|
| |
90%
|
| |
100%
|
|
Risk-free interest rate
|
| |
0.35% – 0.60%
|
| |
1.15% – 1.33%
|
| |
2.16% – 2.24%
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Description
|
| |
Class B Units
|
| |
Weighted-Average
Grant Date Fair Value (C$) |
| ||||||
Balance, December 31, 2017
|
| | | | — | | | | | $ | — | | |
Granted/ Transferred
|
| | | | 32,811,421 | | | | | | 1.71 | | |
Exchanged
|
| | | | (3,567,000) | | | | | | 1.88 | | |
Forfeited/ Transferred
|
| | | | (1,078,914) | | | | | | 1.86 | | |
Balance, December 31, 2018
|
| | | | 28,165,507 | | | | | | 1.69 | | |
Granted/ Transferred
|
| | | | 5,280,695 | | | | | | 0.91 | | |
Exchanged
|
| | | | (1,969,594) | | | | | | 1.83 | | |
Forfeited/ Transferred
|
| | | | (12,871,818) | | | | | | 1.73 | | |
Balance, December 31, 2019
|
| | | | 18,604,790 | | | | | | 1.43 | | |
Granted/ Transferred
|
| | | | 1,295,932 | | | | | | 3.13 | | |
Exchanged
|
| | | | (3,129,727) | | | | | | 1.46 | | |
Forfeited
|
| | | | (20,951) | | | | | | 1.90 | | |
Forfeited/ Transferred
|
| | | | (1,295,932) | | | | | | 1.01 | | |
Balance, December 31, 2020
|
| | | | 15,454,112 | | | | | $ | 1.60 | | |
Class B Units exercisable, December 31, 2020
|
| | | | 8,966,429 | | | | | $ | 1.64 | | |
| | |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2018 |
|
Share price
|
| |
C$0 – C$100
|
| |
C$0 – C$50
|
| |
C$0 – C$100
|
|
Expected term (in years)
|
| |
5.04
|
| |
5.92
|
| |
6.42
|
|
Discount rate
|
| |
0.5%
|
| |
1.85%
|
| |
2.27%
|
|
Scenario probability
|
| |
5% – 65%
|
| |
2.50% – 70%
|
| |
2.25% – 75%
|
|
(in thousands)
|
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2018 |
| |||||||||
Base compensation and accrued bonuses*
|
| | | $ | 6,901 | | | | | $ | 5,908 | | | | | $ | 7,252 | | |
Benefits
|
| | | | 295 | | | | | | 272 | | | | | | 344 | | |
Equity based compensation
|
| | | | 13,106 | | | | | | 21,546 | | | | | | 12,885 | | |
Total | | | | $ | 20,302 | | | | | $ | 27,726 | | | | | $ | 20,481 | | |
(in thousands)
|
| |
Historical Cost at
January 9, 2018 |
| |||
Digital assets
|
| | | $ | 267,991 | | |
Pre-ICO
|
| | | | 2,602 | | |
Preferred stock
|
| | | | 14,650 | | |
Common stock
|
| | | | 27,171 | | |
LP/LLC Interests
|
| | | | 51,534 | | |
Warrants/Trust Units
|
| | | | 308 | | |
Digital assets sold short
|
| | | | (62,248) | | |
Total | | | | $ | 302,008 | | |
(in thousands)
|
| |
Trading
|
| |
Principal
Investments |
| |
Asset
Management |
| |
Investment
Banking |
| |
Mining
|
| |
Corporate
and Other |
| |
Total
|
| |||||||||||||||||||||
Total assets
|
| | | $ | 801,612 | | | | | $ | 319,980 | | | | | $ | 306,065 | | | | | $ | 6,190 | | | | | $ | 3,633 | | | | | $ | 30,016 | | | | | $ | 1,467,496 | | |
Total liabilities
|
| | | $ | 439,709 | | | | | $ | 101 | | | | | $ | 18,170 | | | | | $ | 22 | | | | | $ | — | | | | | $ | 20,445 | | | | | $ | 478,447 | | |
(in thousands)
|
| |
Trading
|
| |
Principal
Investments |
| |
Asset
Management |
| |
Investment
Banking |
| |
Corporate
and Other |
| |
Total
|
| ||||||||||||||||||
Total assets
|
| | | $ | 169,895 | | | | | $ | 192,351 | | | | | $ | 8,734 | | | | | $ | 1,087 | | | | | $ | 23,353 | | | | | $ | 395,420 | | |
Total liabilities
|
| | | $ | 30,509 | | | | | $ | 403 | | | | | $ | 1,378 | | | | | $ | 96 | | | | | $ | 15,469 | | | | | $ | 47,855 | | |
(in thousands)
|
| |
Trading
|
| |
Principal
Investments |
| |
Asset
Management |
| |
Investment
Banking |
| |
Mining
|
| |
Corporate
and Other |
| |
Total
|
| |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sale revenue
|
| | | $ | 9,286,237 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 9,286,237 | | |
Income from digital assets lending
|
| | | | 5,542 | | | | | | 542 | | | | | | 10 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | 6,132 | | |
Advisory and management fees
|
| | | | 26 | | | | | | — | | | | | | 5,278 | | | | | | 4,311 | | | | | | — | | | | | | — | | | | | | 9,615 | | |
Net realized gain on digital assets
|
| | | | 24,469 | | | | | | 85,776 | | | | | | 154,904 | | | | | | — | | | | | | — | | | | | | — | | | | | | 265,149 | | |
Net realized gain on investments
|
| | | | — | | | | | | 101,383 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,383 | | |
Net gain on derivatives trading
|
| | | | 5,687 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,687 | | |
Net revenues
|
| | | | 9,321,961 | | | | | | 187,701 | | | | | | 160,192 | | | | | | 4,349 | | | | | | — | | | | | | — | | | | | | 9,674,203 | | |
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales costs
|
| | | | 8,577,829 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,577,829 | | |
Impairment of digital assets
|
| | | | 551,859 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 551,859 | | |
Expenses from digital assets borrowings
|
| | | | 8,393 | | | | | | 43 | | | | | | — | | | | | | — | | | | | | — | | | | | | 643 | | | | | | 9,079 | | |
Total cost of revenues
|
| | | | 9,138,081 | | | | | | 43 | | | | | | — | | | | | | — | | | | | | — | | | | | | 643 | | | | | | 9,138,767 | | |
Operating expenses
|
| | | | 27,241 | | | | | | 2,377 | | | | | | 15,354 | | | | | | 3,651 | | | | | | 749 | | | | | | 22,629 | | | | | | 72,001 | | |
Other (expense)/income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,318) | | | | | | (14,318) | | |
Other (expense)/income, net
|
| | | | (524) | | | | | | 22 | | | | | | (45) | | | | | | (15) | | | | | | — | | | | | | — | | | | | | (562) | | |
Total other (expense)/income
|
| | | | (524) | | | | | | 22 | | | | | | (45) | | | | | | (15) | | | | | | | | | | | | (14,318) | | | | | | (14,880) | | |
Net income/(loss) for the year, including noncontrolling interests
|
| | | $ | 156,115 | | | | | $ | 185,303 | | | | | $ | 144,793 | | | | | $ | 683 | | | | | $ | (749) | | | | | $ | (37,590) | | | | | $ | 448,555 | | |
Net (income)/loss attributable to NCI
|
| | | | — | | | | | | (14) | | | | | | (153,371) | | | | | | — | | | | | | — | | | | | | — | | | | | | (153,385) | | |
Net income/(loss) attributable to Galaxy Digital Holdings LP
|
| | | $ | 156,115 | | | | | $ | 185,289 | | | | | $ | (8,578) | | | | | $ | 683 | | | | | $ | (749) | | | | | $ | (37,590) | | | | | $ | 295,170 | | |
(in thousands)
|
| |
Trading
|
| |
Principal
Investments |
| |
Asset
Management |
| |
Investment
Banking |
| |
Mining
|
| |
Corporate
and Other |
| |
Total
|
| |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sale revenue
|
| | | $ | 2,376,419 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,376,419 | | |
Income from digital assets lending
|
| | | | 989 | | | | | | 3,171 | | | | | | — | | | | | | 66 | | | | | | — | | | | | | 4 | | | | | | 4,230 | | |
Advisory and management fees
|
| | | | — | | | | | | — | | | | | | 5,127 | | | | | | 203 | | | | | | — | | | | | | — | | | | | | 5,330 | | |
Net realized (loss) on digital assets
|
| | | | (6,740) | | | | | | (4,241) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,981) | | |
Net realized gain on investments
|
| | | | — | | | | | | 25,401 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,401 | | |
Net gain on derivatives trading
|
| | | | 12,438 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,438 | | |
Net revenues
|
| | | | 2,383,106 | | | | | | 24,331 | | | | | | 5,127 | | | | | | 269 | | | | | | — | | | | | | 4 | | | | | | 2,412,837 | | |
Cost of Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales costs
|
| | | | 2,042,449 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,042,449 | | |
Impairment of digital assets
|
| | | | 266,395 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 266,395 | | |
Expenses from digital assets borrowings
|
| | | | 1,946 | | | | | | 11 | | | | | | (3) | | | | | | (30) | | | | | | — | | | | | | 597 | | | | | | 2,521 | | |
Total cost of revenues
|
| | | | 2,310,790 | | | | | | 11 | | | | | | (3) | | | | | | (30) | | | | | | — | | | | | | 597 | | | | | | 2,311,365 | | |
Operating expenses
|
| | | | 31,059 | | | | | | 3,954 | | | | | | 14,427 | | | | | | 3,676 | | | | | | — | | | | | | 24,170 | | | | | | 77,286 | | |
Other (expense)/income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other (expense)/income, net
|
| | | | (66) | | | | | | 430 | | | | | | (56) | | | | | | 362 | | | | | | — | | | | | | — | | | | | | 670 | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total other (expense)/income
|
| | | | (66) | | | | | | 430 | | | | | | (56) | | | | | | 362 | | | | | | — | | | | | | — | | | | | | 670 | | |
Net income/(loss) for the year, including noncontrolling interests
|
| | | $ | 41,191 | | | | | $ | 20,796 | | | | | $ | (9,353) | | | | | $ | (3,015) | | | | | $ | — | | | | | $ | (24,763) | | | | | $ | 24,856 | | |
Net (income)/loss attributable to NCI
|
| | | | — | | | | | | (38) | | | | | | 213 | | | | | | — | | | | | | — | | | | | | — | | | | | | 175 | | |
Net income/(loss) attributable to Galaxy Digital Holdings LP
|
| | | $ | 41,191 | | | | | $ | 20,758 | | | | | $ | (9,140) | | | | | $ | (3,015) | | | | | $ | — | | | | | $ | (24,763) | | | | | $ | 25,031 | | |
(in thousands)
|
| |
Trading
|
| |
Principal
Investments |
| |
Asset
Management |
| |
Investment
Banking |
| |
Mining
|
| |
Corporate
and Other |
| |
Total
|
| |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sale revenue
|
| | | $ | 1,712,942 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,712,942 | | |
Income from digital assets lending
|
| | | | 558 | | | | | | 763 | | | | | | — | | | | | | 39 | | | | | | — | | | | | | 1 | | | | | | 1,361 | | |
Advisory and management fees
|
| | | | — | | | | | | — | | | | | | 3,258 | | | | | | 935 | | | | | | — | | | | | | — | | | | | | 4,193 | | |
Net realized (loss) on digital assets
|
| | | | (19,467) | | | | | | (11,988) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,455) | | |
Net realized (loss) on investments
|
| | | | — | | | | | | (8,460) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,460) | | |
Net gain on derivatives trading
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net revenues
|
| | | | 1,694,033 | | | | | | (19,685) | | | | | | 3,258 | | | | | | 974 | | | | | | — | | | | | | 1 | | | | | | 1,678,581 | | |
Cost of Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Digital assets sales costs
|
| | | | 1,391,719 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,391,719 | | |
Impairment of digital assets
|
| | | | 472,217 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 472,217 | | |
Expenses from digital assets borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total cost of revenues
|
| | |
|
1,863,936
|
| | | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
1,863,936
|
| |
Operating expenses
|
| | | | 22,865 | | | | | | 3,555 | | | | | | 10,985 | | | | | | 3,070 | | | | | | — | | | | | | 36,881 | | | | | | 77,356 | | |
Other Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other (expense)/ income, net
|
| | | | (3,097) | | | | | | — | | | | | | — | | | | | | (5) | | | | | | — | | | | | | — | | | | | | (3,102) | | |
Total other (expense)/ income
|
| | | | (3,097) | | | | | | — | | | | | | — | | | | | | (5) | | | | | | — | | | | | | — | | | | | | (3,102) | | |
Net income/(loss) for the year, including noncontrolling interests
|
| | | $ | (195,865) | | | | | $ | (23,240) | | | | | $ | (7,727) | | | | | $ | (2,101) | | | | | $ | — | | | | | $ | (36,880) | | | | | $ | (265,813) | | |
Net (income)/loss attributable to NCI
|
| | | | — | | | | | | 8 | | | | | | 4,704 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,712 | | |
Net income/(loss) attributable to Galaxy Digital Holdings LP
|
| | | $ | (195,865) | | | | | $ | (23,232) | | | | | $ | (3,023) | | | | | $ | (2,101) | | | | | $ | — | | | | | $ | (36,880) | | | | | $ | (261,101) | | |
| | |
As of
September 30, 2021 |
| |||
Assets | | | | | | | |
Cash and cash equivalents
|
| | | | 21,546 | | |
Accounts receivable, net
|
| | | | 9,994 | | |
Loan receivables
|
| | | | 189,200 | | |
Digital intangible assets
|
| | | | 282,390 | | |
Digital intangible asset loans
|
| | | | 79,641 | | |
Digital intangible assets – restricted
|
| | | | 4,668,495 | | |
Equipment and software, net
|
| | | | 3,733 | | |
Other assets
|
| | | | 5,493 | | |
Total Assets
|
| | | $ | 5,260,492 | | |
Liabilities and Stockholders’ Deficit | | | | | | | |
Liabilities | | | | | | | |
Accounts payable
|
| | | | 3,667 | | |
Deferred revenue
|
| | | | 2,558 | | |
Obligations to return digital intangible assets
|
| | | | 104,901 | | |
Obligations to return collateral
|
| | | | 303,856 | | |
Obligations to exchange digital intangible assets
|
| | | | 6,559,403 | | |
Embedded derivative related to digital intangible assets
|
| | | | 2,575,692 | | |
Borrowings
|
| | | | 171,500 | | |
Other liabilities
|
| | | | 8,309 | | |
Total Liabilities
|
| | | | 9,729,886 | | |
Stockholders’ Deficit | | | | | | | |
Common stock $0.0001 par value – 118,507,269 shares authorized; 34,330,989 shares issued and outstanding
|
| | | | 3 | | |
Series B-3 convertible stock, $0.0001 par value – 7,000,000 shares authorized, 5,976,760 shares issued, and outstanding (liquidation preference of $25,838)
|
| | | | 14,661 | | |
Series B-2 convertible stock, $0.0001 par value – 1,896,757 shares authorized, issued, and outstanding (liquidation preference of $3,780)
|
| | | | 2,963 | | |
Series B-1 convertible stock, $0.0001 par value – 4,235,374 shares authorized, issued, and outstanding (liquidation preference of $16,200)
|
| | | | 14,959 | | |
Series B convertible stock, $0.0001 par value – 16,820,400 shares authorized, and 16,820,350 shares issued and outstanding (liquidation preference of $45,899)
|
| | | | 42,310 | | |
Series A convertible stock, $0.0001 par value – 21,005,676 shares authorized, issued, and outstanding (liquidation preference of $13,465)
|
| | | | 11,913 | | |
Series Seed convertible stock, $0.0001 par value – 2,780,080 shares authorized, issued, and outstanding (liquidation preference of $2,480)
|
| | | | 6,000 | | |
Additional paid-in capital
|
| | | | 17,758 | | |
Accumulated deficit
|
| | | | (4,579,961) | | |
Total stockholders’ deficit
|
| | | | (4,469,394) | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 5,260,492 | | |
| | |
Nine month period ending
September 30, 2021 |
| |||
Revenue | | | | | | | |
Digital assets sales
|
| | | | 967,659 | | |
Wallet services
|
| | | | 50,558 | | |
Professional services
|
| | | | 900 | | |
Fees from digital intangible asset loans
|
| | | | 14,219 | | |
Interest income
|
| | | | 4,353 | | |
Total Revenue
|
| | | | 1,037,689 | | |
Expenses | | | | | | | |
Digital assets sales cost
|
| | | | 966,801 | | |
Compensation and benefits
|
| | | | 27,508 | | |
Professional fees
|
| | | | 13,665 | | |
Equipment and technology
|
| | | | 6,244 | | |
Borrowing fees related to digital intangible asset loans
|
| | | | 9,698 | | |
Occupancy
|
| | | | 1,223 | | |
Insurance
|
| | | | 971 | | |
Other expenses
|
| | | | 3,649 | | |
Total Expenses
|
| | | | 1,029,759 | | |
Income from operations
|
| | | | 7,930 | | |
Other gains/(losses)
|
| | | | | | |
Gains on disposal of digital intangible assets
|
| | | | 55,699 | | |
Change in fair value of embedded derivatives
|
| | | | (527,073) | | |
Impairment of digital intangible assets
|
| | | | (1,943,174) | | |
Total Other Losses
|
| | | | (2,414,548) | | |
Loss before income taxes
|
| | | | (2,406,618) | | |
Provision for income taxes
|
| | | | 879 | | |
Net loss
|
| | | $ | (2,407,497) | | |
| | |
Common Stock
Class A |
| |
Common Stock
Class F |
| |
Preferred Stock
Series Seed |
| |
Preferred Stock
Series A |
| |
Preferred Stock
Series B |
| |
Preferred Stock
Series B-1 |
| |
Preferred Stock
Series B-2 |
| |
Preferred Stock
Series B-3 |
| |
Additional
Pain-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020
|
| |
24,721,596
|
| | | $ | 2 | | | | | | 5,144,850 | | | | | $ | 1 | | | | | | 2,780,080 | | | | | $ | 6,000 | | | | | | 21,005,676 | | | | | $ | 11,913 | | | | | | 16,820,350 | | | | | $ | 42,310 | | | | | | 4,235,374 | | | | | $ | 14,959 | | | | | | 1,896,757 | | | | | $ | 2,963 | | | | | | 5,976,760 | | | | | $ | 14,661 | | | | | $ | 16,245 | | | | | $ | (2,172,464) | | | | | $ | (2,063,410) | | |
Common stock issued in connection with exercises of stock options
|
| |
2,415,186
|
| | | | — | | | | | | 2,049,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 729 | | | | | | — | | | | | | 729 | | |
Stock-based compensation expense
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 784 | | | | | | — | | | | | | 784 | | |
Net loss
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,407,497) | | | | | | (2,407,497) | | |
Balance at September 30, 2021
|
| |
27,136,782
|
| | | $ | 2 | | | | | | 7,194,207 | | | | | $ | 1 | | | | | | 2,780,080 | | | | | $ | 6,000 | | | | | | 21,005,676 | | | | | $ | 11,913 | | | | | | 16,820,350 | | | | | $ | 42,310 | | | | | | 4,235,374 | | | | | $ | 14,959 | | | | | | 1,896,757 | | | | | $ | 2,963 | | | | | | 5,976,760 | | | | | $ | 14,661 | | | | | $ | 17,758 | | | | | $ | (4,579,961) | | | | | $ | (4,469,394) | | |
| | |
Nine month period ending
September 30, 2021 |
| |||
Cash flow form operating activities: | | | | | | | |
Net loss
|
| | | $ | (2,407,497) | | |
Adjustment to reconcile net loss to net cash used by operating activities: | | | | | | | |
Stock-based compensation expense
|
| | | | 784 | | |
Depreciation and amortization
|
| | | | 1,932 | | |
Impairment of digital intangible assets
|
| | | | 1,943,174 | | |
Change in fair value of embedded derivative related to obligations to return digital
intangible assets |
| | | | (23,628) | | |
Gain on return of digital intangible asset loans
|
| | | | (13,863) | | |
Change in fair value of embedded derivative related to obligations to exchange digital intangible assets
|
| | | | 550,701 | | |
Gain on exchange of digital intangible assets – restricted
|
| | | | (37,123) | | |
Digital Intangible Assets received as revenue payments
|
| | | | (34,353) | | |
Digital intangible assets used as accounts payable payments
|
| | | | 10,038 | | |
Gains on disposal of digital intangible assets
|
| | | | (4,712) | | |
Changes in assets and liabilities
|
| | | | | | |
Accounts receivable, net
|
| | | | (4,275) | | |
Digital intangible assets
|
| | | | 1,125 | | |
Other assets
|
| | | | 2,037 | | |
Obligation to return cash collateral
|
| | | | 10,453 | | |
Accounts payables
|
| | | | 1,821 | | |
Deferred revenue
|
| | | | 285 | | |
Other liabilities
|
| | | | 4,013 | | |
Net cash provided by operating activities
|
| | | | 912 | | |
Cash flow from investing activities: | | | | | | | |
Purchase of equipment and software
|
| | | | (589) | | |
Origination of loans receivable
|
| | | | (415,100) | | |
Repayment of loans receivable
|
| | | | 248,600 | | |
Net cash used in investing activities
|
| | | | (167,089) | | |
Cash flow from financing activities: | | | | | | | |
Proceeds from the issuance of common stock upon exercise of options
|
| | | | 729 | | |
Borrowings related to lending
|
| | | | 171,500 | | |
Net cash provided by financing activities
|
| | | | 172,229 | | |
Net increase in cash and cash equivalents
|
| | | | 6,052 | | |
Cash and cash equivalents, beginning of year
|
| | | | 15,494 | | |
Cash and cash equivalents, end of period
|
| | | $ | 21,546 | | |
| | |
As of
September 30, 2021 |
| |||
| | |
(in thousands)
|
| |||
Computer equipment and software
|
| | | $ | 8,195 | | |
Furniture and office equipment
|
| | | | 134 | | |
Leasehold improvements
|
| | | | 489 | | |
Total Equipment and Software
|
| | | | 8,818 | | |
Less accumulated depreciaiton and amortization
|
| | | | (5,085) | | |
Equipment and Software, net
|
| | | $ | 3,733 | | |
As of September 30, 2021
|
| |
Operating
Leases |
| |||
| | |
(in thousands)
|
| |||
2021 (for the remainder of)
|
| | | | 271 | | |
2022
|
| | | | 1,100 | | |
2023
|
| | | | 356 | | |
Total Minimum future lease payments:
|
| | | $ | 1,727 | | |
| | |
As of
September 30, 2021 |
| |||
| | |
(in thousands)
|
| |||
Beginning Balance
|
| | | | 22,700 | | |
Origination of loan receivable
|
| | | | 415,100 | | |
Repayment of loan receivable
|
| | | | (248,600) | | |
Ending Balance
|
| | | $ | 189,200 | | |
| | |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Issuance Price
Per Share |
| |
Carrying Value
|
| ||||||||||||
Series Seed
|
| | | | 2,780,080 | | | | | | 2,780,080 | | | | | $ | 2.16 | | | | | $ | 6,000 | | |
Series A
|
| | | | 21,005,676 | | | | | | 21,005,676 | | | | | | 0.59 | | | | | | 11,913 | | |
Series B
|
| | | | 16,820,400 | | | | | | 16,820,350 | | | | | | 2.53 | | | | | | 42,310 | | |
Series B-1
|
| | | | 4,235,374 | | | | | | 4,235,374 | | | | | | 3.54 | | | | | | 14,959 | | |
Series B-2
|
| | | | 1,896,757 | | | | | | 1,896,757 | | | | | | 1.85 | | | | | | 2,963 | | |
Series B-3
|
| | | | 7,000,000 | | | | | | 5,976,760 | | | | | | 4.00 | | | | | | 14,661 | | |
| | | | | 53,738,287 | | | | | | 52,714,997 | | | | | | | | | | | $ | 92,806 | | |
| | |
2011 Employee Stock Options Plan
|
| |||||||||||||||||||||
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Terms (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | |
(In Thousands, Except per Share Amounts and Terms)
|
| |||||||||||||||||||||
Balance – January 1, 2021
|
| | | | 7,400 | | | | | | 0.19 | | | | | | 8.11 | | | | | $ | 2,811 | | |
Options grants
|
| | | | 2,200 | | | | | | 0.57 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (2,415) | | | | | | 0.20 | | | | | | | | | | | | | | |
Options canceled/foreited
|
| | | | (1,006) | | | | | | 0.24 | | | | | | | | | | | | | | |
Balance – September 30, 2021
|
| | | | 6,179 | | | | | | 0.31 | | | | | | 8.46 | | | | | $ | 1,585 | | |
Exercisable – September 30, 2021
|
| | | | 2,224 | | | | | | 0.26 | | | | | | 7.91 | | | | | $ | 700 | | |
Vested and expected to vest – September 30,
2021 |
| | | | 6,179 | | | | | | 0.31 | | | | | | 8.46 | | | | | $ | 1,585 | | |
| | |
Non-Plan
|
| |||||||||||||||||||||
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Terms (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | |
(In Thousands, Except per Share Amounts and Terms)
|
| |||||||||||||||||||||
Balance – January 1, 2021
|
| | | | 3,019 | | | | | | 0.14 | | | | | | 6.05 | | | | | | 1,299 | | |
Options grants
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options exercised
|
| | | | (2,049) | | | | | | 0.12 | | | | | | | | | | | | | | |
Options canceled/foreited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Balance – September 30, 2021
|
| | | | 969 | | | | | | 0.18 | | | | | | 7.97 | | | | | $ | 378 | | |
Exercisable – December 31, 2020
|
| | | | 219 | | | | | | 0.18 | | | | | | 7.97 | | | | | $ | 85 | | |
Vested and expected to vest – September 30, 2021
|
| | | | 969 | | | | | | 0.18 | | | | | | 7.97 | | | | | $ | 378 | | |
| | |
2021
|
|
Valuation assumptions: | | | | |
Fair value of common stock
|
| |
$0.57
|
|
Expected volatility
|
| |
50.6% to 51.4%
|
|
Expected life (years)
|
| |
5.0 to 6.1
|
|
Risk-free interest rate
|
| |
0.5% to 0.6%
|
|
Expected dividend yield
|
| |
0%
|
|
|
![]() |
| |
Deloitte & Touche LLP
555 Mission Street Suite 1400 San Francisco, CA 94105 USA
Tel:+1415 783 4000
www.deloitte.com |
|
| | |
As of
December 31, 2020 |
| |||
Assets | | | | | | | |
Cash and cash equivalents
|
| | | $ | 15,494 | | |
Accounts receivable, net
|
| | | | 5,719 | | |
Loan receivables
|
| | | | 22,700 | | |
Digital intangible assets
|
| | | | 49,037 | | |
Digital intangible asset loans
|
| | | | 52,349 | | |
Digital intangible assets – restricted
|
| | | | 1,274,097 | | |
Equipment and software, net
|
| | | | 5,076 | | |
Other assets
|
| | | | 7,530 | | |
Total Assets
|
| | | $ | 1,432,002 | | |
Liabilities and Stockholders’ Deficit | | | | | | | |
Liabilities | | | | | | | |
Accounts payable
|
| | | $ | 1,846 | | |
Deferred revenue
|
| | | | 2,273 | | |
Obligations to return digital intangible assets
|
| | | | 59,647 | | |
Obligations to return collateral
|
| | | | 41,140 | | |
Obligations to exchange digital intangible assets
|
| | | | 1,337,591 | | |
Embedded derivative related to digital intangible assets
|
| | | | 2,048,619 | | |
Other liabilities
|
| | | | 4,296 | | |
Total Liabilities
|
| | | | 3,495,412 | | |
Stockholders’ Deficit | | | | | | | |
Common stock $0.0001 par value – 118,507,269 shares authorized; 29,866,446 shares issued and outstanding
|
| | | | 3 | | |
Series B-3 convertible stock, $0.0001 par value – 7,000,000 shares authorized, 5,976,760
shares issued, and outstanding (liquidation preference of $25,838) |
| | | | 14,661 | | |
Series B-2 convertible stock, $0.0001 par value – 1,896,757 shares authorized, issued, and outstanding (liquidation preference of $3,780)
|
| | | | 2,963 | | |
Series B-l convertible stock, $0.0001 par value – 4,235,374 shares authorized, issued, and outstanding (liquidation preference of $16,200)
|
| | | | 14,959 | | |
Series B convertible stock, $0.0001 par value – 16,820,400 shares authorized, and 16,820,350 shares issued and outstanding (liquidation preference of $45,899)
|
| | | | 42,310 | | |
Series A convertible stock, $0.0001 par value – 21,005,676 shares authorized, issued, and outstanding (liquidation preference of $13,465)
|
| | | | 11,913 | | |
Series Seed convertible stock, $0.0001 par value – 2,780,080 shares authorized, issued, and outstanding (liquidation preference of $2,480)
|
| | | | 6,000 | | |
Additional paid-in capital
|
| | | | 16,245 | | |
Accumulated deficit
|
| | | | (2,172,464) | | |
Total stockholders’ deficit
|
| | | | (2,063,410) | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 1,432,002 | | |
| | |
Year ended
December 31, 2020 |
| |||
Revenue | | | | | | | |
Wallet services
|
| | | | 27,084 | | |
Professional services
|
| | | | 2,200 | | |
Fees from digital intangible asset loans
|
| | | | 6,333 | | |
Interest income
|
| | | | 1,013 | | |
Other income
|
| | | | 146 | | |
Total Revenue
|
| | | | 36,776 | | |
Expenses | | | | | | | |
Compensation and benefits
|
| | | | 26,489 | | |
Professional fees
|
| | | | 8,580 | | |
Equipment and technology
|
| | | | 6,543 | | |
Borrowing fees related to digital intangible asset loans
|
| | | | 3,680 | | |
Occupancy
|
| | | | 1,632 | | |
Insurance
|
| | | | 1,378 | | |
Other expenses
|
| | | | 2,686 | | |
Total Expenses
|
| | | | 50,988 | | |
Loss from operations
|
| | | | (14,212) | | |
Other gains/(losses)
|
| | | | | | |
Gains on disposal of digital intangible assets
|
| | | | 24,680 | | |
Change in fair value of embedded derivatives
|
| | | | (2,049,875) | | |
Impairment of digital intangible assets
|
| | | | (93,155) | | |
Total Other Losses
|
| | | | (2,118,350) | | |
Loss before income taxes
|
| | | | (2,132,562) | | |
Provision for income taxes
|
| | | | (719) | | |
Net loss
|
| | | $ | (2,131,843) | | |
| | |
Common Stock
Class A |
| |
Common Stock
Class F |
| |
Preferred Stock
Series Seed |
| |
Preferred Stock
Series A |
| |
Preferred Stock
Series B |
| |
Preferred Stock
Series B-1 |
| |
Preferred Stock
Series B-2 |
| |
Preferred Stock
Series B-3 |
| |
Additional
Pain-in Capital |
| |
Accumulated
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31,
2019 |
| |
13,348,587
|
| | | $ | 1 | | | | | | 5,144,850 | | | | | $ | 1 | | | | | | 2,780,080 | | | | | $ | 6,000 | | | | | | 21,005,676 | | | | | $ | 11,913 | | | | | | 16,820,350 | | | | | $ | 42,310 | | | | | | 4,235,374 | | | | | $ | 14,959 | | | | | | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 3,177 | | | | | $ | (40,621) | | | | | $ | 37,740 | | |
Common stock issued in connection with
exercises of stock options |
| |
2,361,088
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 689 | | | | | | — | | | | | | 689 | | |
Repurchase of common stock
|
| |
(7,187)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | |
Stock-based compensation expense
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 951 | | | | | | — | | | | | | 951 | | |
Common stock issued in connection with
Hedge asset acquisition |
| |
48,975
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47 | | | | | | — | | | | | | 47 | | |
Stock issued in connection with Lumina asset acquisition
|
| |
3,861,423
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,896,757 | | | | | | 2,963 | | | | | | — | | | | | | — | | | | | | 2,347 | | | | | | — | | | | | | 5,310 | | |
Stock issued in connection with Harbor transaction
|
| |
5,108,710
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,976,760 | | | | | | 14,661 | | | | | | 9,035 | | | | | | — | | | | | | 23,697 | | |
Net loss
|
| |
—
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,131,843) | | | | | | (2,131,843) | | |
Balance at December 31, 2020
|
| |
24,721,596
|
| | | $ | 2 | | | | | | 5,144,850 | | | | | $ | 1 | | | | | | 2,780,080 | | | | | $ | 6,000 | | | | | | 21,005,676 | | | | | $ | 11,913 | | | | | | 16,820,350 | | | | | $ | 42,310 | | | | | | 4,235,374 | | | | | $ | 14,959 | | | | | | 1,896,757 | | | | | $ | 2,963 | | | | | | 5,976,760 | | | | | $ | 14,661 | | | | | $ | 16,245 | | | | | $ | (2,172,464) | | | | | $ | (2,063,410) | | |
| | |
Year ended
December 31, 2020 |
| |||
Cash flow form operating activities: | | | | | | | |
Net loss
|
| | | $ | (2,131,843) | | |
Adjustment to reconcile net loss to net cash used by operating activities: | | | | | | | |
Stock-based compensation expense
|
| | | | 951 | | |
Depreciation and amortization
|
| | | | 1,423 | | |
Impairment of digital intangible assets
|
| | | | 93,155 | | |
Change in fair value of embedded derivative related to obligations to return digital intangible assets
|
| | | | 108,234 | | |
Gain on return of digital intangible asset loans
|
| | | | (15,481) | | |
Change in fair value of embedded derivative related to obligations to exchange digital intangible assets
|
| | | | 1,941,640 | | |
Gain on exchange of digital intangible assets – restricted
|
| | | | (7,963) | | |
Digital Intangible Assets received as revenue payments
|
| | | | (13,035) | | |
Gains on disposal of digital intangible assets
|
| | | | (1,235) | | |
Changes in assets and liabilities
|
| | | | | | |
Accounts receivable, net
|
| | | | (3,587) | | |
Digital intangible assets
|
| | | | 1,553 | | |
Other assets
|
| | | | (3,577) | | |
Obligation to return cash collateral
|
| | | | 8,545 | | |
Accounts payables
|
| | | | 2,994 | | |
Deferred revenue
|
| | | | 1,164 | | |
Other liabilities
|
| | | | 720 | | |
Net cash used in operating activities
|
| | | | (16,341) | | |
Cash flow from investing activities: | | | | | | | |
Purchase of equipment and software
|
| | | | (136) | | |
Asset acquisition – Lumina
|
| | | | 515 | | |
Origination of loans receivable
|
| | | | (66,958) | | |
Repayment of loans receivable
|
| | | | 44,258 | | |
Net cash used in investing activities
|
| | | | (22,321) | | |
Cash flow from financing activities: | | | | | | | |
Proceeds from the issuance of common stock upon exercise of options
|
| | | | 689 | | |
Repurchase of common stock
|
| | | | (1) | | |
Proceeds from stock issued in connection with Harbor transaction
|
| | | | 23,696 | | |
Net cash provided by financing activities
|
| | | | 24,384 | | |
Net increase in cash and cash equivalents
|
| | | | (14,278) | | |
Cash and cash equivalents, beginning of year
|
| | | | 29,772 | | |
Cash and cash equivalents, end of year
|
| | | $ | 15,494 | | |
Non-cash operating activities: | | | | | | | |
Digital Intangible Assets received as revenue payments
|
| | | | 13,035 | | |
Digital intangible assets used as accounts payable payments
|
| | | | 2,641 | | |
| | |
2020
|
| |||
| | |
(in thousands)
|
| |||
Computer equipment and software
|
| | | $ | 7,617 | | |
Furniture and office equipment
|
| | | | 134 | | |
Leasehold improvements
|
| | | | 478 | | |
Total Equipment and Software
|
| | | | 8,229 | | |
Less accumulated depreciation and amortization
|
| | | | (3,153) | | |
Equipment and Software, net
|
| | | $ | 5,076 | | |
Year Ending December 31, 2020
|
| |
Operating Leases
|
| |||
| | |
(in thousands)
|
| |||
2021
|
| | | $ | 1,087 | | |
2022
|
| | | | 1,100 | | |
2023
|
| | | | 356 | | |
Total Minimum future lease payments
|
| | | $ | 2,543 | | |
| | |
2020
|
| |||
| | |
(in thousands)
|
| |||
Beginning Balance
|
| | | $ | — | | |
Origination of loan receivable
|
| | | | 66,958 | | |
Repayment of loan receivable
|
| | | | (44,258) | | |
Ending Balance
|
| | | $ | 22,700 | | |
| | |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Issuance Price
Per Share |
| |
Carrying Value
|
| ||||||||||||
Series Seed
|
| | | | 2,780,080 | | | | | | 2,780,080 | | | | | $ | 2.16 | | | | | $ | 6,000 | | |
Series A
|
| | | | 21,005,676 | | | | | | 21,005,676 | | | | | | 0.59 | | | | | | 12,100 | | |
Series B
|
| | | | 16,820,400 | | | | | | 16,820,350 | | | | | | 2.53 | | | | | | 42,500 | | |
Series B-l
|
| | | | 4,235,374 | | | | | | 4,235,374 | | | | | | 3.54 | | | | | | 15,000 | | |
Series B-2
|
| | | | 1,896,757 | | | | | | 1,896,757 | | | | | | 1.85 | | | | | | 3,500 | | |
Series B-3
|
| | | | 7,000,000 | | | | | | 5,976,760 | | | | | | 4.00 | | | | | | 23,924 | | |
| | | | | 53,738,287 | | | | | | 52,714,997 | | | | | | | | | | | $ | 103,024 | | |
| | |
2011 Employee Stock Options Plan
|
| |||||||||||||||||||||
|
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Terms (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||
|
(In Thousands, Except per Share Amounts and Terms)
|
| |||||||||||||||||||||||
Balance – January 1, 2020
|
| | | | 7,872 | | | | | | 0.65 | | | | | | 8.29 | | | | | $ | 2,499 | | |
Options grants
|
| | | | 8,623 | | | | | | 0.21 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (2,361) | | | | | | 0.30 | | | | | | | | | | | | | | |
Options canceled/forfeited
|
| | | | (6,734) | | | | | | 0.72 | | | | | | | | | | | | | | |
Balance – December 31, 2020
|
| | | | 7,400 | | | | | | 0.19 | | | | | | 8.11 | | | | | $ | 2,811 | | |
Exercisable – December 31, 2020
|
| | | | 2,838 | | | | | | 0.43 | | | | | | 5.56 | | | | | $ | 3,529 | | |
Vested and expected to vest – December 31, 2020
|
| | | | 7,400 | | | | | | 0.19 | | | | | | 8.11 | | | | | $ | 2,811 | | |
| | |
Non-Plan
|
| |||||||||||||||||||||
|
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Terms |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||
|
(In Thousands, Except per Share Amounts and Terms)
|
| |||||||||||||||||||||||
Balance – January 1, 2020
|
| | | | 3,019 | | | | | | 0.53 | | | | | | 7.05 | | | | | $ | 1,320 | | |
Options grants
|
| | | | 1,501 | | | | | | 0.18 | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options canceled/forfeited
|
| | | | (1,501) | | | | | | 0.97 | | | | | | | | | | | | | | |
Balance – December 31, 2020
|
| | | | 3,019 | | | | | | 0.14 | | | | | | 6.05 | | | | | $ | 1,299 | | |
Exercisable – December 31, 2020
|
| | | | 1,987 | | | | | | 0.12 | | | | | | 4.66 | | | | | $ | 896 | | |
Vested and expected to vest – December 31, 2020
|
| | | | 3,019 | | | | | | 0.14 | | | | | | 6.05 | | | | | $ | 1,299 | | |
| | |
2020
|
|
Valuation assumptions: | | | | |
Fair value of common stock
|
| |
$0.18 to $0.52
|
|
Expected volatility
|
| |
44.7% to 50.2%
|
|
Expected life (years)
|
| |
4.6 to 6.1
|
|
Risk-free interest rate
|
| |
0.25% to 1.46%
|
|
Expected dividend yield
|
| |
0%
|
|
| | |
For the year ended
December 31, 2020 |
| |||
Current tax provision | | | | | | | |
Federal
|
| | | $ | — | | |
State
|
| | | | 153 | | |
Foreign
|
| | | | 50 | | |
| | | | | 203 | | |
Deferred tax provision | | | | | | | |
Federal
|
| | | | (868) | | |
State
|
| | | | — | | |
Foreign
|
| | | | (54) | | |
| | | | | (922) | | |
Total provision for income taxes
|
| | | $ | (719) | | |
| | |
For the year ended
December 31, 2020 |
| |||
United States
|
| | | $ | (2,091,722) | | |
Foreign
|
| | | | (40,840) | | |
Total
|
| | | $ | (2,132,562) | | |
| | |
For the year ended
December 31, 2020 |
| |||
Tax at the Federal Statutory Rate
|
| | | | 21.00% | | |
Other Nondeductible Items
|
| | | | -0.01% | | |
Stock-based compensation
|
| | | | -0.01% | | |
Research and development credits
|
| | | | 0.03% | | |
Change in valuation allowance
|
| | | | -24.06% | | |
State taxes, net of federal benefits
|
| | | | 3.12% | | |
True-up
|
| | | | 0.00% | | |
Other
|
| | | | -0.04% | | |
Total Provision for Income Taxes
|
| | | | 0.03% | | |
| | |
As of
December 31, 2019 |
| |||
Assets | | | | | | | |
Cash and cash equivalents
|
| | | $ | 29,772 | | |
Accounts receivable , net
|
| | | | 2,091 | | |
Equipment and software, net
|
| | | | 922 | | |
Digital intangible assets
|
| | | | 6,349 | | |
Digital intangible asset loans
|
| | | | 9,354 | | |
Digital intangible assets – restricted
|
| | | | 3,472 | | |
Other assets
|
| | | | 5,188 | | |
Total assets
|
| | | $ | 57,148 | | |
Liabilities and Stockholders’ Equity | | | | | | | |
Liabilities | | | | | | | |
Accounts payable
|
| | | $ | 1,493 | | |
Deferred revenue
|
| | | | 1,109 | | |
Obligations to return digital intangible assets
|
| | | | 9,000 | | |
Obligations to exchange digital intangible assets
|
| | | | 4,884 | | |
Other liabilities
|
| | | | 2,922 | | |
Total liabilities
|
| | | | 19,408 | | |
Stockholders’ Equity | | | | | | | |
Series B-1 convertible stock, $0.0001 par value – 4,235,374 shares authorized, issued, and outstanding (liquidation preference of $16,200)
|
| | | | 14,959 | | |
Series B convertible stock, $0.0001 par value – 16,820,400 shares authorized, and 16,820,350 shares issued and outstanding (liquidation preference of $45,899)
|
| | | | 42,310 | | |
Series A convertible stock, $0.0001 par value – 21,005,676 shares authorized, issued, and outstanding (liquidation preference of $13,465)
|
| | | | 11,913 | | |
Series Seed convertible stock, $0.0001 par value – 2,780,080 shares authorized, issued, and outstanding (liquidation preference of $2,480)
|
| | | | 6,000 | | |
Common stock, $0.0001 par value – 95,507,269 shares authorized; 18,493,437 shares issued and outstanding
|
| | | | 2 | | |
Additional paid-in capital
|
| | | | 3,177 | | |
Accumulated deficit
|
| | | | (40,621) | | |
Total stockholders’ equity
|
| | | | 37,740 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 57,148 | | |
| | |
Year ended
December 31, 2019 |
| |||
Revenue | | | | | | | |
Wallet services
|
| | | $ | 17,890 | | |
Professional services
|
| | | | 1,540 | | |
Fees from digital intangible asset loans
|
| | | | 193 | | |
Total revenue
|
| | | | 19,623 | | |
Expenses | | | | | | | |
Compensation and benefits
|
| | | | 24,826 | | |
Professional fees
|
| | | | 6,043 | | |
Insurance
|
| | | | 1,409 | | |
Marketing
|
| | | | 537 | | |
Equipment and technology
|
| | | | 3,294 | | |
Occupancy
|
| | | | 1,586 | | |
Other expenses
|
| | | | 2,443 | | |
Total expenses
|
| | | | 40,138 | | |
Loss from operations
|
| | | | (20,515) | | |
Other gains/(losses)
|
| | | | | | |
Realized gains on disposal of digital intangible assets
|
| | | | 2,228 | | |
Change in fair value of embedded derivatives
|
| | | | 1,256 | | |
Impairment of digital intangible assets
|
| | | | (3,610) | | |
Total other losses
|
| | | | (126) | | |
Loss before income taxes
|
| | | | (20,641) | | |
Provision for income taxes
|
| | | | 8 | | |
Net loss
|
| | | $ | (20,649) | | |
| | |
Preferred Stock
Series Seed |
| |
Preferred Stock
Series A |
| |
Preferred Stock
Series B |
| |
Preferred Stock
Series B-1 |
| |
Common Stock
Class A |
| |
Common Stock
Class F |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | 2,780,080 | | | | | $ | 6,000 | | | | | | 21,005,676 | | | | | $ | 11,913 | | | | | | 16,820,350 | | | | | $ | 42,310 | | | | | | 4,235,374 | | | | | $ | 14,959 | | | | | | 9,771,011 | | | | | $ | 1 | | | | | | 7,773,983 | | | | | $ | 1 | | | | | $ | 1,998 | | | | | $ | (19,972) | | | | | $ | 57,210 | | |
Common stock issued in connection with
exercises of stock options |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 725,328 | | | | | | — | | | | | | — | | | | | | — | | | | | | 312 | | | | | | — | | | | | | 312 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 650 | | | | | | — | | | | | | 650 | | |
Conversion of Common Stock Class F to
Common Stock |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,629,133 | | | | | | — | | | | | | (2,629,133) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common stock issued in connection with
asset |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 223,115 | | | | | | — | | | | | | — | | | | | | — | | | | | | 216 | | | | | | — | | | | | | 216 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,649) | | | | | | (20,649) | | |
Balance at December 31, 2019
|
| | | | 2,780,080 | | | | | $ | 6,000 | | | | | | 21,005,676 | | | | | $ | 11,913 | | | | | | 16,820,350 | | | | | $ | 42,310 | | | | | | 4,235,374 | | | | | $ | 14,959 | | | | | | 13,348,587 | | | | | $ | 1 | | | | | | 5,144,850 | | | | | $ | 1 | | | | | $ | 3,177 | | | | | $ | (40,621) | | | | | $ | 37,740 | | |
| | |
Year ended
December 31, 2019 |
| |||
Cash flows from operating activities: | | | | | | | |
Net loss
|
| | | $ | (20,649) | | |
Adjustments to reconcile net profit to net cash used in operating activities: | | | | | | | |
Stock-based compensation expense
|
| | | | 650 | | |
Depreciation and amortization
|
| | | | 580 | | |
Impairment of digital intangible assets
|
| | | | 3,610 | | |
Change in fair value of embedded derivative related to obligations to return digital intangible assets
|
| | | | (604) | | |
Change in fair value of embedded derivative related to obligations to exchange digital intangible assets
|
| | | | (652) | | |
Digital intangible assets received as revenue payments
|
| | | | (3,761) | | |
Digital intangible assets used as accounts payable payments
|
| | | | 87 | | |
Realized gains on disposal of digital intangible assets
|
| | | | (2,228) | | |
Changes in assets and liabilities
|
| | | | | | |
Accounts receivable, net
|
| | | | 267 | | |
Digital intangible assets
|
| | | | 2,818 | | |
Other assets
|
| | | | (710) | | |
Accounts payables
|
| | | | 29 | | |
Deferred revenue
|
| | | | 28 | | |
Other liabilities
|
| | | | 566 | | |
Net cash used in operating activities
|
| | | | (19,969) | | |
Cash flows from investing activities: | | | | | | | |
Purchase of equipment and software
|
| | | | (501) | | |
Net cash used in investing activities
|
| | | | (501) | | |
Cash flows from financing activities: | | | | | | | |
Proceeds from the issuance of common stock upon exercise of options
|
| | | | 312 | | |
Net cash provided by financing activities
|
| | | | 312 | | |
Net decrease in cash and cash equivalents
|
| | | | (20,157) | | |
Cash and cash equivalents, beginning of year
|
| | | | 49,929 | | |
Cash and cash equivalents, end of year
|
| | | $ | 29,772 | | |
Supplemental Disclosures of Cash Flow Information: | | | | | | | |
Cash paid for interest
|
| | | | — | | |
Cash paid for income taxes
|
| | | | — | | |
Noncash investing and financing activities: | | | | | | | |
Value of shares issued related to Hedgly asset acquisition
|
| | | | 264 | | |
Digital intangible asset loans
|
| | | | (9,000) | | |
Obligations to return digital intangible assets
|
| | | | 9,000 | | |
Digital intangible assets – restricted
|
| | | | (4,884) | | |
Obligations to exchange digital intangible assets
|
| | | | 4,884 | | |
| | |
2019
|
| |||
| | |
(in thousands)
|
| |||
Computer equipment and software
|
| | | $ | 1,181 | | |
Furniture and office equipment
|
| | | | 127 | | |
Leasehold improvements
|
| | | | 478 | | |
Total Equipment and Software
|
| | | | 1,786 | | |
Less accumulated depreciation and amortization
|
| | | | (864) | | |
Equipment and Software, net
|
| | | $ | 922 | | |
Years Ending December 31
|
| |
Operating Leases
|
| |||
| | |
(in thousands)
|
| |||
2020
|
| | | $ | 1,101 | | |
2021
|
| | | | 1,087 | | |
2022
|
| | | | 1,100 | | |
2023
|
| | | | 356 | | |
Total minimum future lease payments
|
| | | $ | 3,644 | | |
| | |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Issuance Price
Per Share |
| |
Carrying Value
|
| ||||||||||||
Series Seed
|
| | | | 2,780,080 | | | | | | 2,780,080 | | | | | $ | 2.16 | | | | | $ | 6,000 | | |
Series A
|
| | | | 21,005,676 | | | | | | 21,005,676 | | | | | | 0.59 | | | | | | 12,100 | | |
Series B
|
| | | | 16,820,400 | | | | | | 16,820,350 | | | | | | 2.53 | | | | | | 42,500 | | |
Series B-1
|
| | | | 4,235,374 | | | | | | 4,235,374 | | | | | | 3.54 | | | | | | 15,000 | | |
| | | | | 44,841,530 | | | | | | 44,841,480 | | | | | | | | | | | $ | 75,600 | | |
| | |
2011 Employee Stock Options Plan
|
| |||||||||||||||||||||
|
Number of
Shares |
| |
Weighted-
Average |
| |
Weighted-
Average |
| |
Aggregate
|
| ||||||||||||||
|
(In Thousands, Except per Share Amounts and Terms)
|
| |||||||||||||||||||||||
Balance – January 1, 2019
|
| | | | 7,564 | | | | | | 0.54 | | | | | | 8.84 | | | | | $ | 3,252 | | |
Options grants
|
| | | | 2,831 | | | | | | 0.97 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (725) | | | | | | 0.43 | | | | | | | | | | | | | | |
Options canceled/forfeited
|
| | | | (1,798) | | | | | | 0.75 | | | | | | | | | | | | | | |
Balance – December 31, 2019
|
| | | | 7,872 | | | | | | 0.65 | | | | | | 8.29 | | | | | $ | 2,499 | | |
Exercisable – December 31, 2019
|
| | | | 3,239 | | | | | | 0.43 | | | | | | 7.39 | | | | | $ | 1,749 | | |
Vested and expected to vest – December 31, 2019
|
| | | | 7,872 | | | | | | 0.65 | | | | | | 8.29 | | | | | $ | 2,499 | | |
| | |
Non-Plan
|
| |||||||||||||||||||||
|
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||
|
(In Thousands, Except per Share Amounts and Terms)
|
| |||||||||||||||||||||||
Balance – January 1, 2019
|
| | | | 1,518 | | | | | | 0.10 | | | | | | 5.41 | | | | | $ | 1,324 | | |
Options grants
|
| | | | 1,501 | | | | | | 0.97 | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options canceled/forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Balance – December 31, 2019
|
| | | | 3,019 | | | | | | 0.53 | | | | | | 7.05 | | | | | $ | 1,320 | | |
Exercisable – December 31, 2019
|
| | | | 1,612 | | | | | | 0.15 | | | | | | 4.71 | | | | | $ | 1,320 | | |
Vested and expected to vest – December 31, 2019
|
| | | | 3,019 | | | | | | 0.53 | | | | | | 7.05 | | | | | $ | 1,320 | | |
| | |
2019
|
|
Valuation assumptions: | | | | |
Fair value of common stock
|
| |
$0.97
|
|
Expected volatility
|
| |
46.2% to 47.5%
|
|
Expected life (years)
|
| |
4.9 to 6.1
|
|
Risk-free interest rate
|
| |
1.7% to 2.5%
|
|
Expected dividend yield
|
| |
0%
|
|
| | |
For the year ended
December 31, 2019 |
| |||
Current tax provision | | | | | | | |
Federal
|
| | | $ | — | | |
State
|
| | | | (9) | | |
Foreign
|
| | | | 17 | | |
| | | | | 8 | | |
Deferred tax provision | | | | | | | |
Federal
|
| | | | — | | |
State
|
| | | | — | | |
Foreign
|
| | | | — | | |
Total provision for income taxes
|
| | | $ | 8 | | |
| | |
For the year ended
December 31, 2019 |
| |||
United States
|
| | | $ | (20,698) | | |
Foreign
|
| | | | 57 | | |
Total
|
| | | $ | (20,641) | | |
| | |
For the year ended
December 31, 2019 |
| |||
Tax at the Federal Statutory Rate
|
| | | | 21.00% | | |
Other Nondeductible Items
|
| | | | -0.56% | | |
Stock-based compensation
|
| | | | -0.61% | | |
Research and development credits
|
| | | | 3.23% | | |
Change in Valuation allowance
|
| | | | -27.03% | | |
State taxes, net of federal benefits
|
| | | | 3.85% | | |
True-up | | | | | 0.07% | | |
Other | | | | | 0.00% | | |
Total Provision for Income Taxes
|
| | | | -0.04% | | |
| | |
As of
December 31, 2018 |
| |||
Assets | | | | | | | |
Cash and cash equivalents
|
| | | $ | 49,929 | | |
Accounts receivable, net
|
| | | | 2,358 | | |
Equipment and software, net
|
| | | | 737 | | |
Digital Intangible Assets
|
| | | | 5,730 | | |
Other assets
|
| | | | 3,222 | | |
Total Assets
|
| | | $ | 61,976 | | |
Liabilities and Stockholders’ Equity | | | | | | | |
Liabilities | | | | | | | |
Accounts payable
|
| | | $ | 1,377 | | |
Deferred revenue
|
| | | | 1,081 | | |
Other liabilities
|
| | | | 2,308 | | |
Total Liabilities
|
| | | | 4,766 | | |
Stockholders’ Equity | | | | | | | |
Series B-1 convertible stock, $0.0001 par value – 4,235,374 shares authorized, issued, and outstanding (liquidation preference of $16,200)
|
| | | | 14,959 | | |
Series B convertible stock, $0.0001 par value – 16,820,400 shares authorized, and 16,820,350 shares issued and outstanding (liquidation preference of $45,899)
|
| | | | 42,310 | | |
Series A convertible stock, $0.0001 par value – 21,005,676 shares authorized, issued, and outstanding (liquidation preference of $13,465)
|
| | | | 11,913 | | |
Series Seed convertible stock, $0.0001 par value – 2,780,080 shares authorized, issued, and outstanding (liquidation preference of $2,480)
|
| | | | 6,000 | | |
Common stock $0.0001 par value – 95,507,269 shares authorized; 17,544,994 shares issued and outstanding
|
| | | | 2 | | |
Additional paid-in capital
|
| | | | 1,998 | | |
Accumulated deficit
|
| | | | (19,972) | | |
Total stockholders’ equity
|
| | | | 57,210 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 61,976 | | |
| | |
Year ended
December 31, 2018 |
| |||
Revenue | | | | | | | |
Wallet Services
|
| | | $ | 15,911 | | |
Professional Services
|
| | | | 1,165 | | |
Total Revenue
|
| | | | 17,076 | | |
Expenses | | | | | | | |
Compensation and benefits
|
| | | | 14,299 | | |
Professional fees
|
| | | | 5,484 | | |
Marketing
|
| | | | 438 | | |
Equipment and technology
|
| | | | 1,544 | | |
Occupancy
|
| | | | 1,183 | | |
Other expenses
|
| | | | 2,402 | | |
Total Expenses
|
| | | | 25,350 | | |
Loss from operations
|
| | | | (8,274) | | |
Other Gains/(Losses) | | | | | | | |
Realized gains on disposal of Digital Intangible Assets
|
| | | | 807 | | |
Impairment on Digital Intangible Assets
|
| | | | (5,467) | | |
Total Other Losses
|
| | | | (4,660) | | |
Loss before income taxes
|
| | | | (12,934) | | |
Provision for income taxes
|
| | | | 25 | | |
Net loss
|
| | | $ | (12,959) | | |
| | |
Preferred Stock
Series Seed |
| |
Preferred Stock
Series A |
| |
Preferred Stock
Series B |
| |
Preferred Stock
Series B-1 |
| |
Common Stock
Class A |
| |
Common Stock
Class F |
| |
Additional
Pain in Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2018
|
| |
2,780,080
|
| | | $ | 6,000 | | | | | | 21,005,676 | | | | | $ | 11,913 | | | | | | 14,346,768 | | | | | $ | 36,064 | | | | | | — | | | | | $ | — | | | | | | 5,511,234 | | | | | $ | 1 | | | | | | 10,326,885 | | | | | $ | 1 | | | | | $ | 1,152 | | | | | $ | (7,013) | | | | | $ | 48,118 | | |
Issuance of Series B convertible
preferred stock, net of issuance costs of $191 |
| | | | | | | | | | | | | | | | | | | | | | | | | 2,473,582 | | | | | | 6,246 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | 6,246 | | |
Issuance of Series B-1 convertible
preferred stock, net of issuance costs of $42 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,235,374 | | | | | | 14,959 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | 14,959 | | |
Conversion of Common stock Class F
to Common Stock Class A |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,552,902 | | | | | | | | | | | | (2,552,902) | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Common stock issued in connection with exercises of stock options
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,706,875 | | | | | | | | | | | | | | | | | | | | | | | | 471 | | | | | | | | | | | | 471 | | |
Stock-based compensation expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375 | | | | | | | | | | | | 375 | | |
Net loss
|
| |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | (12,959) | | | | | | (12,959) | | |
Balance at December 31,2018
|
| |
2,780,080
|
| | | $ | 6,000 | | | | | | 21,005,676 | | | | | $ | 11,913 | | | | | | 16,820,350 | | | | | $ | 42,310 | | | | | | 4,235,374 | | | | | $ | 14,959 | | | | | | 9,771,011 | | | | | $ | 1 | | | | | | 7,773,983 | | | | | $ | 1 | | | | | $ | 1,998 | | | | | $ | (19,972) | | | | | $ | 57,210 | | |
| | |
Year ended
December 31, 2018 |
| |||
Cash flow from operating activities: | | | | | | | |
Net loss
|
| | | $ | (12,959) | | |
Adjustment to reconcile net loss to net cash used by operating activities: | | | | | | | |
Stock-based compensation expense
|
| | | | 375 | | |
Depreciation and amortization
|
| | | | 138 | | |
Loss on disposal of property and equipment
|
| | | | 39 | | |
Impairment of Digital Intangible Assets
|
| | | | 5,467 | | |
Digital intangible assets received as revenue payments
|
| | | | (7,775) | | |
Digital intangible assets used as accounts payable payments
|
| | | | 969 | | |
Realized gains on disposal of Digital Intangible Assets
|
| | | | (807) | | |
Changes in assets and liabilities
|
| | | | | | |
Accounts receivable, net
|
| | | | 828 | | |
Digital intangible assets
|
| | | | (91) | | |
Other assets
|
| | | | (2,345) | | |
Accounts payables
|
| | | | 908 | | |
Deferred revenue
|
| | | | 1,071 | | |
Other Liabilities
|
| | | | 1,779 | | |
Net cash used in operating activities
|
| | | | (12,403) | | |
Cash flow from investing activities: | | | | | | | |
Purchase of equipment and software
|
| | | | (701) | | |
Net cash used in investing activities
|
| | | | (701) | | |
Cash flow from financing activities: | | | | | | | |
Proceeds from issuance of common stock upon exercise of options
|
| | | | 471 | | |
Proceeds from Series B funding (net of issuance cost)
|
| | | | 6,245 | | |
Proceeds from Series B-1 funding (net of issuance cost)
|
| | | | 14,958 | | |
Net cash provided by financing activities
|
| | | | 21,674 | | |
Net increase in cash and cash equivalents
|
| | | | 8,569 | | |
Cash and cash equivalents, beginning of year
|
| | | | 41,360 | | |
Cash and cash equivalents, end of year
|
| | | $ | 49,929 | | |
Supplemental Disclosure of Cash Flow Information: | | | | | | | |
Cash paid for interest
|
| | | $ | — | | |
Cash paid for income taxes
|
| | | $ | — | | |
Noncash Investing and financing activities: | | | | | | | |
Equipment and software purchased but not paid yet
|
| | | $ | 61 | | |
Digital Intagible Assets purchased and sold in exchange for other digital assets
|
| | | $ | 609 | | |
Digital Intangible Assets received as revenue payments
|
| | | $ | 7,775 | | |
Digital Intangible Assets used as accounts payable payments
|
| | | $ | 969 | | |
Nonmonetary assets received in exchange for professional services provided
|
| | | $ | 116 | | |
| | |
2018
|
| |||
| | |
(in thousands)
|
| |||
Computer equipment and software
|
| | | $ | 636 | | |
Furniture and office equipment
|
| | | | 29 | | |
Leasehold improvements
|
| | | | 391 | | |
Total Equipment and Software
|
| | | | 1,056 | | |
Less accumulated depreciation and amoritization
|
| | | | (319) | | |
Equipment and Software, net
|
| | | $ | 737 | | |
Year Ending December 31
|
| |
Operating
Leases |
| |||
| | |
(in thousands)
|
| |||
2019
|
| | | $ | 1,065 | | |
2020
|
| | | | 1,101 | | |
2021
|
| | | | 1,087 | | |
2022
|
| | | | 1,100 | | |
2023
|
| | | | 356 | | |
Total minimum future lease payments
|
| | | $ | 4,709 | | |
| | |
Shares
Authorized |
| |
Shares Issued and
Outstanding |
| |
Issuance Price
Per Share |
| |
Carrying
Value |
| ||||||||||||
Series Seed
|
| | | | 2,780,080 | | | | | | 2,780,080 | | | | | $ | 2.16 | | | | | $ | 6,000 | | |
Series A
|
| | | | 21,005,676 | | | | | | 21,005,676 | | | | | | 0.59 | | | | | | 12,100 | | |
Series B
|
| | | | 16,820,400 | | | | | | 16,820,350 | | | | | | 2.53 | | | | | | 42,500 | | |
Series B-1
|
| | | | 4,235,374 | | | | | | 4,235,374 | | | | | | 3.54 | | | | | | 15,000 | | |
| | | | | 44,841,530 | | | | | | 44,841,480 | | | | | | | | | | | $ | 75,600 | | |
| | |
2011 Employee Stock Options Plan
|
| |||||||||||||||||||||
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Terms (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | |
(In Thousands, Except per Share Amounts and Terms)
|
| |||||||||||||||||||||
Balance – January 1, 2018
|
| | | | 5,263 | | | | | $ | 0.12 | | | | | | 8.04 | | | | | $ | 2,798 | | |
Options grants
|
| | | | 6,149 | | | | | $ | 0.73 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (1,707) | | | | | $ | 0.28 | | | | | | | | | | | | | | |
Options canceled/foreited
|
| | | | (2,141) | | | | | $ | 0.26 | | | | | | | | | | | | | | |
| | |
2011 Employee Stock Options Plan
|
| |||||||||||||||||||||
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Terms (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | |
(In Thousands, Except per Share Amounts and Terms)
|
| |||||||||||||||||||||
Balance – December 31, 2018
|
| | | | 7,564 | | | | | $ | 0.54 | | | | | | 8.84 | | | | | $ | 3,252 | | |
Exercisable – December 31, 2018
|
| | | | 1,621 | | | | | $ | 0.21 | | | | | | 7.27 | | | | | $ | 1,232 | | |
Vested and expected to vest – December 31, 2018
|
| | | | 7,564 | | | | | $ | 0.54 | | | | | | 8.84 | | | | | $ | 3,252 | | |
|
| | |
Non-Plan
|
| |||||||||||||||||||||
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Terms (In Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | |
(In Thousands, Except per Share Amounts and Terms)
|
| |||||||||||||||||||||
Balance – January 1, 2018
|
| | | | 1,518 | | | | | $ | 0.10 | | | | | | 6.41 | | | | | $ | 838 | | |
Options grants
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Options canceled/foreited
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Balance – December 31, 2018
|
| | | | 1,518 | | | | | $ | 0.10 | | | | | | 5.41 | | | | | $ | 1,324 | | |
Exercisable – December 31, 2018
|
| | | | 1,518 | | | | | $ | 0.10 | | | | | | 5.41 | | | | | $ | 1,324 | | |
Vested and expected to vest – December 31, 2018
|
| | | | 1,518 | | | | | $ | 0.10 | | | | | | 5.41 | | | | | $ | 1,324 | | |
| | |
2018
|
|
Valuation assumptions: | | | ||
Fair value of common stock
|
| |
$0.65 to $0.97
|
|
Expected volatility
|
| |
42.9% to 47.4%
|
|
Expected life (years)
|
| |
5.0 to 6.1
|
|
Risk-free interest rate
|
| |
2.6% to 2.9%
|
|
Expected dividend yield
|
| |
0%
|
|
| | |
For the year ended
December 31, 2018 |
| |||
Current tax provision | | | | | | | |
Federal
|
| | | $ | — | | |
State
|
| | | | 18 | | |
Foreign
|
| | | | 7 | | |
| | | | | 25 | | |
Deferred tax provision | | | |||||
Federal
|
| | | | — | | |
State
|
| | | | — | | |
Foreign
|
| | | | — | | |
| | | | | — | | |
Total provision for income taxes:
|
| | | $ | 25 | | |
| | |
For the year ended
December 31, 2018 |
| |||
United States
|
| | | | (12,969) | | |
Foreign
|
| | | | 35 | | |
Total
|
| | | | (12,934) | | |
|
Tax at the Federal Statutory Rate
|
| | | | 21.00% | | |
|
Other Nondeductible Items
|
| | | | -0.71% | | |
|
Stock-based compensation
|
| | | | -0.43% | | |
|
Research and development credits
|
| | | | 2.78% | | |
|
Change in valuation allowance
|
| | | | -43.71% | | |
|
State taxes, net of federal benefits
|
| | | | 9.22% | | |
|
True-up
|
| | | | 11.67% | | |
|
Total Provision for Income Taxes
|
| | | | -0.19% | | |
| GLOSSARY | | | | | C-1 | | |
| | | | | C-6 | | | |
| | | | | C-7 | | | |
| | | | | C-7 | | | |
| | | | | C-11 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |
| | | | | C-19 | | | |
| | | | | C-20 | | | |
| | | | | C-20 | | | |
| | | | | C-20 | | | |
| | | | | C-21 | | | |
| | | | | C-22 | | | |
| | | | | C-24 | | | |
| | | | | C-25 | | | |
| | | | | C-25 | | | |
| | | | | C-26 | | | |
| | | | | C-33 | | | |
| | | | | C-33 | | | |
| | | | | C-34 | | | |
| | | | | C-34 | | | |
| | | | | C-34 | | | |
| | | | | C-35 | | | |
| | | | | C-35 | | | |
| | | | | C-35 | | | |
| | | | | C-36 | | | |
| | | | | C-37 | | | |
| | | | | C-38 | | | |
| | | | | C-40 | | | |
| | | | | C-40 | | | |
| | | | | C-41 | | | |
| | | | | C-42 | | | |
| | | | | C-42 | | | |
| | | | | C-42 | | | |
| | | | | C-42 | | | |
| | | | | C-42 | | | |
| | | | | C-42 | | | |
| | | | | C-43 | | | |
| | | | | C-43 | | |
| | | | | C-43 | | | |
| | | | | C-45 | | | |
| | | | | C-46 | | | |
| | | | | C-46 | | | |
| | | | | C-46 | | | |
| | | | | C-46 | | | |
| | | | | C-48 | | | |
| | | | | C-48 | | | |
| | | | | C-49 | | | |
| | | | | C-49 | | | |
| | | | | C-56 | | | |
| | | | | C-60 | | | |
| | | | | C-61 | | | |
| | | | | C-65 | | | |
| | | | | C-66 | | | |
| | | | | C-67 | | | |
| | | | | C-70 | | | |
| ANNEX A EXISTING MEMORANDUM AND ARTICLES OF ASSOCIATION | | | | | | | |
| ANNEX B PROPOSED CHARTER | | | | | | | |
| ANNEX C PROPOSED BYLAWS | | | | | | | |
| | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
Quorum for Shareholder Action—Organizational Documents Proposal A
|
| | The Existing Organizational Documents provide that two or more GDHL shareholders holding at least 25% in par value of the GDHL ordinary shares entitled to vote constitutes a quorum for a GDHL shareholder meeting. | | | The Proposed Organizational Documents provide that presence of a majority of the outstanding voting power of GDH Delaware at a GDH Delaware shareholder meeting constitutes a quorum for a GDH Delaware shareholder meeting, except where a separate vote by a class or series of classes of shares is required, the presence in person or by proxy of a majority of the voting power of all outstanding shares of stock of such class or series of classes, as applicable, constitutes quorum. | |
Removal of Directors—Organizational Documents Proposal B
|
| | The Existing Organizational Documents provide that any director may be removed by an affirmative vote of at least 66 2/3% of the total voting power of the outstanding GDHL ordinary shares. | | | The Proposed Organizational Documents provide that directors may be removed, with or without cause, by the majority vote of the total voting power of outstanding shares of GDH Delaware common stock, voting together as a single class. | |
Exclusive Forum— Organizational Documents Proposal C
|
| | The Existing Organizational Documents do not contain a provision adopting an exclusive forum for certain shareholder litigation. | | | The Proposed Organizational Documents provide that, unless GDH Delaware consents to a different forum, (i) certain specified actions and proceedings may only be brought before the Court of Chancery of the State of Delaware (or another state or federal district court in the State of Delaware), and (ii) any complaint asserting a cause of action arising under the Securities Act may only be brought before the federal district courts of the United States. | |
Ownership Limitations— Organizational Documents Proposal D
|
| | The Existing Organizational Documents do not contain provisions relating to ownership limitations. | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that GDH Delaware’s board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or (iii) restricting the exercise of rights with respect to capital stock, | |
| | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
| | | | | | in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of GDH Delaware on a fully diluted basis. | |
Name
|
| |
Relationship with GDHL
|
| |
Number of
Ordinary Shares |
| |
% Voting
Participation |
| ||||||
Michael Novogratz(1)
|
| | Interested Party | | | | | 522,945 | | | | | | 0.515% | | |
Damien Vanderwilt
|
| | Interested Party | | | | | 1,079,971 | | | | | | 1.063% | | |
Steve Kurz
|
| | Interested Party | | | | | 5,000 | | | | | | 0.005% | | |
Andrew Siegel
|
| | Interested Party | | | | | 78,975 | | | | | | 0.078% | | |
Kim Pillemer
|
| | Interested Party | | | | | 56,035 | | | | | | 0.055% | | |
Name
|
| |
Number of Securities
|
| |
Percentage of Outstanding Ordinary Shares
|
| ||||||||||||||||||
|
Non-diluted(3)
|
| |
Partially
Exchanged(4) |
| |
Fully Exchanged(5)
|
| |||||||||||||||||
[•] (1) | | | |
|
[•] (2)
|
| | | |
|
[•]%
|
| | | |
|
[•]%
|
| | | |
|
[•]%
|
| |
Name
|
| |
Number of Class B
Units of GDH LP Currently Held |
| |
Number of Shares of
Class B Common Stock of Pubco to Ultimately Be Issued |
| |
Anticipated
Percentage of Voting Control of Pubco via Class B Common Stock |
| |||||||||
Michael Novogratz
Chairman Chief Executive Officer Manager |
| | | | 205,096,000(1) | | | | | | 205,096,000 | | | | | | 62.1% | | |
Christopher Ferraro
Co-President Manager |
| | | | 4,661,001(2) | | | | | | 4,661,001 | | | | | | 1.4% | | |
Damien Vanderwilt
Co-President, Head of Global Markets Manager |
| | | | 920,029(3) | | | | | | 920,029 | | | | | | 0.3% | | |
Sam Englebardt
Head of Galaxy Interactive |
| | | | 2,545,350(4) | | | | | | 2,545,350 | | | | | | 0.8% | | |
Steve Kurz
Head of Asset Management |
| | | | 1,520,278(5) | | | | | | 1,520,278 | | | | | | 0.5% | | |
Kim Pillemer
Chief of Staff |
| | | | 4,123,751(6) | | | | | | 4,123,751 | | | | | | 1.803% | | |
Andrew Siegel
General Counsel & Chief Compliance Officer |
| | | | 223,169(7) | | | | | | 223,169 | | | | | | 0.07% | | |
Francesca Don Angelo
Corporate Secretary |
| | | | 89,117(8) | | | | | | 89,117 | | | | | | 0.03% | | |
Michael Ashe
Head of Investment Banking |
| | | | 60,903(9) | | | | | | 60,903 | | | | | | 0.02% | | |
Other Holders of Class B Units of GDH LP
|
| | | | 1,236,854 | | | | | | 1,236,854 | | | | | | 0.3% | | |
Plan Category
|
| |
Number of Securities to
be issued upon exercise of outstanding options, warrants and rights (a) |
| |
Weighted average
exercise price of outstanding options, warrants and rights (b) |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) |
| |||||||||
Equity compensation plan approved by securityholders−Stock Option Plan
|
| | | | 26,255,166(2) | | | | | C$ | 2.56 | | | | | | 19,310,573(1) | | |
Equity compensation plans not approved by securityholders
|
| | | | 5,310,468(3) | | | | | C$ | 6.21 | | | | | | — | | |
Total
|
| | | | 31,565,634 | | | | | C$ | 3.17 | | | | | | 19,310,573 | | |
Month
|
| |
High (C$)
|
| |
Low (C$)
|
| |
Volume
|
| |||||||||
January 2021
|
| | | | 13.12 | | | | | | 7.90 | | | | | | 12,452,700 | | |
February 2021
|
| | | | 20.00 | | | | | | 8.96 | | | | | | 15,440,178 | | |
March 2021
|
| | | | 30.15 | | | | | | 15.00 | | | | | | 23,607,651 | | |
April 2021
|
| | | | 46.70 | | | | | | 24.82 | | | | | | 27,076,134 | | |
May 2021
|
| | | | 37.74 | | | | | | 18.11 | | | | | | 19,033,760 | | |
June 2021
|
| | | | 25.40 | | | | | | 17.27 | | | | | | 16,013,700 | | |
July 2021
|
| | | | 23.76 | | | | | | 13.96 | | | | | | 10,786,500 | | |
August 2021
|
| | | | 26.27 | | | | | | 19.56 | | | | | | 9,320,800 | | |
September 2021
|
| | | | 27.98 | | | | | | 19.12 | | | | | | 12,051,690 | | |
October 2021
|
| | | | 35.45 | | | | | | 20.20 | | | | | | 15,349,235 | | |
November 2021
|
| | | | 43.98 | | | | | | 28.60 | | | | | | 17,701,270 | | |
December 2021
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | |
| | |
Cayman Islands
|
| |
Delaware
|
|
Stockholder/Shareholder Approval of Business Combinations
|
| | Mergers require a special resolution (i.e., 662∕3% in value of shareholders in attendance and voting at a shareholders’ meeting), and any other authorization as may be specified in the relevant memorandum and articles of association. Parties holding certain security interests in the constituent companies must also consent. | | |
Mergers generally require approval of a majority of all outstanding shares.
Certain business combinations involving “interested stockholders” (i.e., holders of 15% or more of voting shares) are prohibited within first three years of such person becoming an interested stockholder, unless certain conditions are met (including either (x) obtaining prior board approval or (y) if prior board approval was not obtained, then following the combination, obtaining board approval and the affirmative vote of at least 662∕3% of voting power of disinterested stockholders).
|
|
| | | All mergers (other than parent/subsidiary mergers) require shareholder approval—no exception for smaller mergers. | | | Mergers in which less than 20% of the acquirer’s stock is issued generally do not require acquirer stockholder approval. | |
| | | Where a bidder has acquired 90% or more of the shares in a Cayman Islands company, it can compel the acquisition of the shares of the remaining shareholders and thereby become the sole shareholder. | | | Mergers in which one corporation owns 90% or more of a second corporation may be completed without the vote of the second corporation’s board of directors or stockholders. | |
| | | A Cayman Islands company may also be acquired through a “scheme of arrangement” sanctioned by a Cayman Islands court and approved by 50%+1 in number and 75% in value of shareholders in attendance and voting at a shareholders’ meeting. | | | N/A | |
| | |
Cayman Islands
|
| |
Delaware
|
|
Stockholder/Shareholder Votes for Routine Matters
|
| | Under the Cayman Islands Companies Act, routine corporate matters may be approved by an ordinary resolution (being a resolution passed by a simple majority of the shareholders as being entitled to do so). | | | Generally, approval of routine corporate matters that are put to a stockholder vote require the affirmative vote of the majority of shares present in person or represented by proxy at the meeting and entitled to vote on the subject matter. | |
| | | Certain specified amendments to the constitutional documents of a company require a special resolution to be passed (see threshold above). | | | Certain specified amendments to the Proposed Organizational Documents require an affirmative vote of at least 662∕3% of the total voting power of the outstanding shares. | |
Regulatory Restrictions on Transfers
|
| | N/A | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that Pubco board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or (iii) restricting the exercise of rights with respect to capital stock, in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of Pubco on a fully diluted basis. | |
Appraisal Rights
|
| | Minority shareholders that dissent from a merger are entitled to be paid the fair market value of their shares, which if necessary may ultimately be determined by the court. | | | Generally, a stockholder of a publicly traded corporation does not have appraisal rights in connection with a merger. | |
Inspection of Books and Records
|
| | Shareholders generally do not have any rights to inspect or obtain copies of the register of shareholders or other corporate records of a company (but do have a right to know who the directors of a company are and to receive a copy of the memorandum and articles of association of the company). | | | Any stockholder may inspect the corporation’s books and records for a proper purpose during the usual hours for business. | |
Stockholder/Shareholder Lawsuits
|
| | In the Cayman Islands, the decision to institute proceedings on behalf of a company is generally taken by the company’s board of directors. A shareholder may be entitled to bring a derivative action on behalf of the company, but only in certain limited circumstances. | | | A stockholder may bring a derivative suit subject to procedural requirements. | |
| | |
Cayman Islands
|
| |
Delaware
|
|
Fiduciary Duties of Directors
|
| | A director owes fiduciary duties to a company, including to exercise loyalty, honesty and good faith to the company as a whole. In addition to fiduciary duties, directors owe a duty of care, diligence and skill. Such duties are owed to the company but may also be owed directly be owed direct to creditors or shareholders in certain limited circumstances. | | |
Directors must exercise a duty of care and duty of loyalty and good faith to a corporation and its stockholders.
Pubco’s Proposed Organizational Documents waive any corporate opportunity doctrine and similar claims against any non-employee directors (other than to the extent any corporate opportunity is offered to a non-employee director in his or her capacity as a director).
|
|
Indemnification of Directors and Officers
|
| | A Cayman Islands company generally may indemnify its directors or officers except with regard to actual fraud or willful default. | | |
A corporation is generally permitted to indemnify its director and officers.
Pubco’s Proposed Bylaws provide for indemnification of executive officers and directors acting in good faith. Pubco may also enter into a contractual indemnification agreement with each of its directors at the time of the Nasdaq listing, if successful.
|
|
Limited Liability of Directors
|
| | Liability of directors may be limited, except with regard to their actual fraud or willful default. | | |
Liability of directors may be limited or eliminated, except with regard to breaches of duty of loyalty, intentional misconduct, unlawful repurchases or dividends or improper personal benefit.
Pubco’s Proposed Organizational Documents limit or eliminate the liability of a director to Pubco or its stockholders to the extent permitted under Delaware law.
|
|
| | |
Page
|
| |||
ARTICLE 1
Definitions |
| | | | | | |
ARTICLE 2
Stockholders |
| | | | | | |
| | | | C-2 | | | |
| | | | C-2 | | | |
| | | | C-2 | | | |
| | | | C-5 | | | |
| | | | C-5 | | | |
| | | | C-5 | | | |
| | | | C-6 | | | |
| | | | C-6 | | | |
| | | | C-6 | | | |
| | | | C-7 | | | |
| | | | C-7 | | | |
| | | | C-7 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
ARTICLE 3
Directors |
| | | | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-8 | | | |
| | | | C-10 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-11 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
| | | | C-12 | | | |
ARTICLE 4
Committees of the Board |
| | | | | | |
ARTICLE 5
Officers |
| | | | | | |
| | | | C-12 | | |
| | |
Page
|
| |||
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-13 | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
ARTICLE 6
Indemnification |
| | | | | | |
| | | | C-14 | | | |
| | | | C-14 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-15 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
| | | | C-16 | | | |
ARTICLE 7
General Provisions |
| | | | | | |
| | | | C-16 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | | |
| | | | C-17 | | |
| | |
Page
|
| |||
Article 1
Definitions |
| ||||||
| | | | A-3 | | | |
| | | | A-26 | | | |
Article 2
The Parent Restructuring |
| ||||||
| | | | A-27 | | | |
| | | | A-27 | | | |
Article 3
The Mergers |
| ||||||
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
Article 4
Representations and Warranties of the Company |
| ||||||
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-46 | | |
| | |
Page
|
| |||
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-49 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-60 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | | |
Article 5
Representations and Warranties of the Parent Parties |
| ||||||
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-68 | | | |
| | | | A-68 | | |
| | |
Page
|
| |||
Article 6
Covenants of the Company |
| ||||||
| | | | A-68 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-73 | | | |
| | | | A-73 | | | |
| | | | A-74 | | | |
| | | | A-74 | | | |
Article 7
Tax Matters |
| ||||||
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-76 | | | |
| | | | A-76 | | | |
| | | | A-76 | | | |
| | | | A-76 | | | |
| | | | A-77 | | | |
| | | | A-77 | | | |
Article 8
Employee Matters |
| ||||||
| | | | A-78 | | | |
Article 9
Additional Covenants |
| ||||||
| | | | A-79 | | | |
| | | | A-81 | | | |
| | | | A-82 | | | |
| | | | A-82 | | | |
| | | | A-83 | | | |
| | | | A-83 | | | |
| | | | A-84 | | | |
| | | | A-86 | | | |
| | | | A-86 | | | |
| | | | A-87 | | | |
| | | | A-87 | | |
| | |
Page
|
| |||
Article 10
Conditions to Closing |
| ||||||
| | | | A-88 | | | |
| | | | A-89 | | | |
| | | | A-90 | | | |
Article 11
Survival; Indemnification |
| ||||||
| | | | A-90 | | | |
| | | | A-91 | | | |
| | | | A-92 | | | |
| | | | A-94 | | | |
| | | | A-95 | | | |
| | | | A-95 | | | |
| | | | A-96 | | | |
| | | | A-96 | | | |
| | | | A-96 | | | |
| | | | A-96 | | | |
Article 12
Equityholders’ Representative |
| ||||||
| | | | A-97 | | | |
| | | | A-99 | | | |
Article 13
Termination |
| ||||||
| | | | A-100 | | | |
| | | | A-101 | | | |
Article 14
Miscellaneous |
| ||||||
| | | | A-101 | | | |
| | | | A-102 | | | |
| | | | A-102 | | | |
| | | | A-102 | | | |
| | | | A-102 | | | |
| | | | A-103 | | | |
| | | | A-103 | | | |
| | | | A-103 | | | |
| | | | A-103 | | | |
| | | | A-103 | | | |
| | | | A-103 | | | |
| | | | A-104 | | | |
| | | | A-104 | | | |
| | | | A-104 | | |
| Exhibit A | | | — | | | Form of Support Agreement | |
| Exhibit B | | | — | | | Form of Parent Post-Domestication Certificate of Incorporation | |
| Exhibit C | | | — | | | Form of First Certificate of Merger | |
| Exhibit D | | | — | | | Form of Second Certificate of Merger | |
| Exhibit E | | | — | | | Form of Election Form | |
| Exhibit F | | | — | | | Form of Letter of Transmittal | |
| Exhibit G | | | — | | | Form of Resignation Letter | |
| Company Disclosure Schedule | | ||||||
| Parent Disclosure Schedule | | ||||||
| Schedule I | | | — | | | Support Agreement Equityholders | |
| Schedule II | | | — | | |
Illustrative Closing Working Capital Calculation and Illustrative Loan Book Base Net Equity Value Calculation
|
|
| Schedule III | | | — | | | Parent Restructuring | |
| Schedule IV | | | — | | | Post-Closing Restructuring | |
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Michael Belshe
|
| |
|
|
|
Signature:
/s/ Michael Belshe
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| | | |
| If such Covered Person is an individual or an entity, address for notices: | | |||
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information]
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company
|
| |
[Redacted: Personal information]
Stock Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Bridgescale Opportunities III, L.P.
By:
Bridgescale,LLC
Its:
General Partner
|
|
|
|
| |||
|
|
| |
By:
/s/ Matthew Cowan
Name:
Matthew Cowan
Title
Managing Member
|
|
|
|
|
| If such Covered Person is an individual or an entity, address for notices: | | |||
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
[Redacted: Personal information]
|
|
|
Attention:
[Redacted: Personal information]
|
| |
Attention:
[Redacted: Personal information]
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
Telephone:
[Redacted: Personal information]
|
|
|
Email:
[Redacted: Personal information]
|
| |
Email:
[Redacted: Personal information]
|
|
|
[Redacted]
Shares of Company Stock
|
| |
[Redacted]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Bridgescale Partners, L.P.
By:
Bridgescale,Partners GP I, L.L.C.
Its:
General Partner
|
|
|
|
| |||
|
|
| |
By:
/s/ Matthew Cowan
Name:
Matthew Cowan
Title
Managing Member
|
|
|
|
|
| If such Covered Person is an individual or an entity, address for notices: | | |||
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
[Redacted: Personal information]
|
|
|
Attention:
[Redacted: Personal information]
|
| |
Attention:
[Redacted: Personal information]
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
Telephone:
[Redacted: Personal information]
|
|
|
Email:
[Redacted: Personal information]
|
| |
Email:
[Redacted: Personal information]
|
|
|
[Redacted]
Shares of Company Stock
|
| |
[Redacted]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Craft Ventures I, L.P.
|
|
|
|
| |
By:
/s/ Mark Woolway
|
|
|
|
| |
Name:
Mark Woolway
|
|
|
|
| |
Title
Chief Operating Officer
|
|
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information]
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted]
Shares of Company Stock
|
| |
[Redacted]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Craft Ventures I-A, L.P.
|
|
|
|
| |
By:
/s/ Mark Woolway
|
|
|
|
| |
Name:
Mark Woolway
|
|
|
|
| |
Title
Chief Operating Officer
|
|
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information]
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
| Email: [Redacted: Personal information] | | |
|
|
|
[Redacted]
Shares of Company Stock
|
| |
[Redacted]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Craft Ventures I-B, L.P.
|
|
|
|
| |
By:
/s/ Mark Woolway
|
|
|
|
| |
Name:
Mark Woolway
|
|
|
|
| |
Title
Chief Operating Officer
|
|
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information]
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted]
Shares of Company Stock
|
| |
[Redacted]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Benjamin Dapkiewicz
|
| |
|
|
|
Signature:
/s/ Benajmin Dapkiewicz
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Benjamin Davenport
|
| |
|
|
|
Signature:
/s/ Benajmin Davenport
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| | | |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Chen B. Fang
|
| |
|
|
|
Signature:
/s/ Chen B. Fang
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Hafen LLC f/k/a Harbor Platform, Inc.
|
|
|
|
| |
By:
/s/ Joshua Stein
|
|
|
|
| |
Name:
Joshua Stein
|
|
|
|
| |
Title
Manager
|
|
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
[Redacted: Personal information]
|
|
|
Attention:
[Redacted: Personal information]
|
| |
Attention:
[Redacted: Personal information]
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
Telephone:
[Redacted: Personal information]
|
|
|
Email:
[Redacted: Personal information]
|
| |
Email:
[Redacted: Personal information]
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Daniel Hoffman
|
| |
|
|
|
Signature:
/s/ Daniel Hoffman
|
| |
|
|
|
|
| |
|
|
|
|
| |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Jeff Horowitz
|
| |
|
|
|
Signature:
/s/ Jeff Horowitz
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| | | |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Bill Lee
|
| |
|
|
|
Signature:
/s/ Bill Lee
|
| |
|
|
|
|
| |
|
|
|
|
| | | |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Joseph William Lee, as Trustee of the Joseph
William Lee Trust dated October 11, 2000
|
|
|
|
| |
By:
/s/ Joseph William Lee
|
|
|
|
| |
Name:
Joseph William Lee
|
|
|
|
| |
Title
Trustee
|
|
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information]
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted]
Shares of Company Stock
|
| |
[Redacted]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Duncan MacMurdy
|
| |
|
|
|
Signature:
/s/ Duncan MacMurdy
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| | |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Chris Metcalfe
|
| |
|
|
|
Signature:
/s/ Chris Metcalfe
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| | | |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Foon Wang Pong
|
| |
|
|
|
Signature:
/s/ Foon Wang Pong
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| | | |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Redpoint Associates V, LLC.
|
|
|
|
| |
By:
/s/ Jeffrey D. Brody
|
|
|
|
| |
Name:
Jeffrey D. Brody
|
|
|
|
| |
Title
Managing Director
|
|
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information]
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted]
Shares of Company Stock
|
| |
[Redacted]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Redpoint Ventures V, L.P.
By:
Redpoint Ventures V, L.L.C.
Its:
General Partner
|
|
|
|
| |||
|
|
| |
By:
/s/ Jeffrey D. Brody
Name:
Jeffrey D. Brody
Title
Managing Member
|
|
|
|
|
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information]
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted]
Shares of Company Stock
|
| |
[Redacted]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Jorge Valdeiglesias
|
| |
|
|
|
Signature:
/s/ Jorge Valdeiglesias
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information]
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
Name:
Louis de Vallière
|
| |
|
|
|
Signature:
/s/ Louis de Vallière
|
| |
|
|
|
Spouse Name:
[Redacted: Personal information]
|
| |
|
|
|
|
| | | |
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
|
|
|
Attention:
[Redacted: Personal information]
|
| |
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
|
|
|
Email:
[Redacted: Personal information]
|
| |
|
|
|
[Redacted: Personal information]
Shares of Company Stock
|
| |
[Redacted: Personal information]
Company Stock Options
|
|
| If such Covered Person is an individual: | | | If such Covered Person is an entity: | |
|
|
| |
Name:
Valor Digital Investments, LLC — Series One
|
|
|
|
| |
By:
/s/ Antonio J. Gracias
|
|
|
|
| |
Name:
Antonio J. Gracias
|
|
|
|
| |
Title
Managing Member
|
|
| | | | with a copy to: | |
|
[Redacted: Personal information]
|
| |
[Redacted: Personal information]
|
|
|
Attention:
[Redacted: Personal information]
|
| |
Attention:
[Redacted: Personal information]
|
|
|
Telephone:
[Redacted: Personal information]
|
| |
Telephone:
[Redacted: Personal information]
|
|
|
Email:
[Redacted: Personal information]
|
| |
Email:
[Redacted: Personal information]
|
|
|
[Redacted]
Shares of Company Stock
|
| |
[Redacted]
Company Stock Options
|
|
| If such Joining Party is an individual: | | | If such Joining Party is an entity: | |
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| | | | with a copy to: | |
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
Shares of Company Stock
|
| |
Company Stock Options
|
|
|
|
| |
FOR ENTITY STOCKHOLDERS:
|
|
| | | |
Name of Entity
|
|
| | | |
(Signature)
|
|
| | | |
(Printed name and title of authorized signatory)
|
|
|
|
| |
FOR INDIVIDUAL STOCKHOLDERS:
|
|
| | | |
(Signature)
|
|
| | | |
(Print Name)
|
|
| If an individual: | | | If an entity: | |
|
|
| |
|
|
|
|
| |
|
|
| | | |
|
|
|
Exhibit
Number |
| |
Description
|
|
| 2.1 | | | | |
| 3.1 | | | | |
| 3.2 | | | | |
| 3.3 | | | | |
| 3.4 | | | | |
| 4.1 | | | | |
| 4.2 | | | | |
| 4.3 | | | | |
| 4.4 | | | | |
| 5.1 | | | | |
| 8.1 | | | | |
| 8.2 | | | | |
| 8.3 | | | | |
| 8.4 | | | | |
| 10.1 | | | | |
| 10.2 | | | | |
| 10.3 | | | | |
| 10.4 | | | | |
| 10.5† | | | | |
| 10.6† | | | | |
| 10.7† | | | | |
| 10.8† | | | | |
| 10.9† | | | | |
| 10.10*† | | | Employment Agreement, dated [•], by and between GDS LLC and Michael Novogratz | |
| 10.11*† | | | Employment Agreement, dated [•], by and between GDS LLC and Christopher Ferraro | |
| 10.12*† | | | Employment Agreement, dated [•], by and between GDS LLC and Damien Vanderwilt | |
| 10.13*† | | | Employment Agreement, dated [•], by and between GDS LLC and Alex Ioffe | |
| 10.14*† | | | Employment Agreement, dated [•], by and between GDS LLC and Erin Brown | |
| 10.15*† | | | Employment Agreement, dated [•], by and between GDS LLC and Andrew Siegel | |
| 10.16*† | | | Employment Agreement, dated [•], by and between GDS LLC and Michael Belshe | |
| 10.17† | | | | |
| 10.18† | | | |
|
Exhibit
Number |
| |
Description
|
|
| 10.19† | | | | |
| 10.20† | | | | |
| 10.21† | | | | |
| 10.22† | | | | |
| 16.1 | | | | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3 | | | Consent of Davis Polk & Wardwell LLP (included in Exhibits 5.1 and 8.1) | |
| 23.4 | | | | |
| 23.5 | | | | |
| 23.6 | | | | |
| 24.1 | | | | |
| 99.1 | | | | |
| 99.2 | | | | |
| 99.3 | | | |
| | | | GALAXY DIGITAL HOLDINGS LTD. | | |||
| | | | By: | | |
/s/ Michael Novogratz
Name: Michael Novogratz
Title: Founder, Chief Executive Officer and Director |
|
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Michael Novogratz
Michael Novogratz
|
| |
Founder, Chief Executive Officer and Director (principal executive officer)
|
| |
January 28, 2022
|
|
|
/s/ Alex Ioffe
Alex loffe
|
| |
Chief Financial Officer (principal financial officer and principal accounting officer)
|
| |
January 28, 2022
|
|
|
/s/ Michael Daffey
Michael Daffey
|
| |
Chair of Board of Directors
|
| |
January 28, 2022
|
|
|
/s/ Bill Koutsouras
Bill Koutsouras
|
| |
Lead Director
|
| |
January 28, 2022
|
|
|
/s/ Theagenis Iliadis
Theagenis Iliadis
|
| |
Director
|
| |
January 28, 2022
|
|
|
/s/ Nereida Flannery
Nereida Flannery
|
| |
Director
|
| |
January 28, 2022
|
|
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Dominic Docherty
Dominic Docherty
|
| |
Director
|
| |
January 28, 2022
|
|
|
/s/ Michael Novogratz
Michael Novogratz
|
| |
Authorized Representative in the United States
|
| |
January 28, 2022
|
|
| | | | GALAXY DIGITAL INC. | | |||
| | | | By: | | |
/s/ Michael Novogratz
Name: Michael Novogratz
Title: President and Director |
|
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Michael Novogratz
Michael Novogratz
|
| |
President and Director
(principal executive officer) |
| |
January 28, 2022
|
|
|
/s/ Christopher Ferraro
Christopher Ferraro
|
| |
Vice President, Secretary, Treasurer and Director (principal financial officer and principal accounting officer)
|
| |
January 28, 2022
|
|