Go Pro

TeraWulf (WULF) Financials

TeraWulf logo
$15.64 0.00 (0.00%)
As of 08/21/2026 04:00 PM Eastern
Annual Income Statements for TeraWulf

Annual Income Statements for TeraWulf

This table shows TeraWulf's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
0.65 0.14 -0.07 -0.23 0.14 -0.81 -0.44 -91 -73 -72 -661
Consolidated Net Income / (Loss)
0.65 0.14 -0.07 -0.23 0.14 -0.81 -0.44 -91 -73 -72 -661
Net Income / (Loss) Continuing Operations
0.65 0.14 -0.07 -0.23 0.14 -0.81 -0.44 -86 -73 -72 -661
Total Pre-Tax Income
0.92 0.23 -0.07 -0.52 0.19 -0.99 -0.65 -70 -64 -98 -657
Total Operating Income
0.91 0.22 -0.02 -0.46 0.23 -0.96 -1.79 -44 -29 -76 -186
Total Gross Profit
6.70 6.14 6.24 5.73 6.25 5.40 3.91 3.95 42 77 86
Total Revenue
18 18 18 17 18 18 13 15 69 140 168
Operating Revenue
18 18 18 17 18 18 13 15 69 140 168
Total Cost of Revenue
12 11 11 12 12 12 9.53 11 27 63 83
Operating Cost of Revenue
12 11 11 12 12 12 9.53 11 27 63 83
Total Operating Expenses
5.79 5.92 6.26 6.20 6.03 6.35 5.69 48 71 154 272
Selling, General & Admin Expense
5.12 5.26 5.61 5.51 5.35 5.48 5.02 39 42 78 168
Depreciation Expense
- - - - - - - 6.67 28 60 89
Other Operating Expenses / (Income)
- - - - - - - 0.24 -3.17 -2.20 0.61
Impairment Charge
- - - - - - - 1.46 3.04 0.00 0.00
Other Special Charges / (Income)
- - - - - - - 0.00 1.21 18 15
Total Other Income / (Expense), net
0.01 0.00 -0.05 -0.06 -0.04 -0.03 1.14 -27 -35 -22 -471
Interest Expense
- - 0.06 0.08 0.09 0.09 0.09 27 35 26 80
Other Income / (Expense), net
- - - - - - - 0.00 0.23 3.93 -391
Income Tax Expense
0.27 0.09 -0.00 -0.30 0.05 -0.17 -0.21 -0.26 0.00 0.00 0.08
Other Gains / (Losses), net
- - - - - - - -16 -9.29 26 -4.13
Net Income / (Loss) Discontinued Operations
- - - - - - - -4.86 -0.13 0.00 0.00
Basic Earnings per Share
$0.32 $0.07 ($0.03) ($0.11) $0.07 ($0.41) ($0.22) ($0.82) ($0.35) ($0.21) ($1.66)
Weighted Average Basic Shares Outstanding
2.02M 2.02M 2.02M 2.01M 1.98M 1.98M 1.98M 110.64M 209.96M 351.32M 397.61M
Diluted Earnings per Share
$0.32 $0.07 ($0.03) ($0.11) $0.07 ($0.41) ($0.22) ($0.82) ($0.35) ($0.21) ($1.66)
Weighted Average Diluted Shares Outstanding
2.02M 2.02M 2.02M 2.01M 1.98M 1.98M 1.98M 110.64M 209.96M 351.32M 397.61M
Weighted Average Basic & Diluted Shares Outstanding
2.02M 2.02M 2.02M 1.98M 1.98M 1.98M 1.98M 186.27M 302.24M 383.14M 424.07M
Cash Dividends to Common per Share
- - - - - - - $0.00 $0.00 $0.00 $0.00

Quarterly Income Statements for TeraWulf

This table shows TeraWulf's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-9.73 -9.61 -11 -23 -28 -61 -18 -455 -127 -428 -940
Consolidated Net Income / (Loss)
-11 -9.61 -11 -23 -29 -61 -18 -455 -127 -428 -941
Net Income / (Loss) Continuing Operations
-11 -9.61 -11 -23 -29 -61 -18 -455 -127 -428 -941
Total Pre-Tax Income
-14 -15 -12 -20 -52 -61 -18 -455 -122 -416 -930
Total Operating Income
-4.67 -2.32 -6.77 -16 -51 -60 -16 -25 -86 -162 -140
Total Gross Profit
14 28 22 12 15 9.85 26 33 17 32 32
Total Revenue
23 42 36 27 35 34 48 51 36 34 45
Operating Revenue
23 42 36 27 35 34 48 51 36 34 45
Total Cost of Revenue
8.93 14 14 15 20 25 22 17 19 2.36 12
Operating Cost of Revenue
8.93 14 14 15 20 25 22 17 19 2.36 12
Total Operating Expenses
19 30 28 28 67 69 41 58 103 194 173
Selling, General & Admin Expense
10 17 14 13 35 53 18 21 75 139 150
Depreciation Expense
8.27 15 14 16 15 16 19 27 28 28 21
Other Operating Expenses / (Income)
-1.89 -1.33 0.70 -0.95 -0.62 0.87 -0.89 -0.34 0.97 0.65 0.80
Impairment Charge
0.81 - - 0.36 - 0.00 0.00 0.00 - 26 0.00
Other Special Charges / (Income)
- - 0.00 0.00 - - 5.43 11 - - 0.40
Total Other Income / (Expense), net
-9.16 -13 -4.88 -4.34 -0.37 -1.79 -2.78 -430 -36 -254 -789
Interest Expense
9.28 13 5.33 4.68 3.02 4.05 4.01 9.83 62 67 64
Interest & Investment Income
- 0.50 0.45 0.34 - - 1.23 4.09 - - 29
Other Income / (Expense), net
0.12 - - - 2.64 2.26 0.00 -425 - -187 -755
Income Tax Expense
- 0.00 0.00 0.00 - 0.00 0.00 0.00 0.08 0.03 0.03
Other Gains / (Losses), net
3.32 5.28 0.77 -2.68 23 0.00 0.00 0.00 -4.13 -12 -11
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - 0.00 0.00 - - -0.07 -0.91
Basic Earnings per Share
($0.02) ($0.03) ($0.03) ($0.06) ($0.09) ($0.16) ($0.05) ($1.13) ($0.32) ($1.01) ($1.94)
Weighted Average Basic Shares Outstanding
209.96M 290.60M 340.66M 382.09M 351.32M 383.15M 386.90M 401.56M 397.61M 423.00M 485.73M
Diluted Earnings per Share
($0.02) ($0.03) ($0.03) ($0.06) ($0.09) ($0.16) ($0.05) ($1.13) ($0.32) ($1.01) ($1.94)
Weighted Average Diluted Shares Outstanding
209.96M 290.60M 340.66M 382.09M 351.32M 383.15M 386.90M 401.56M 397.61M 423.00M 485.73M
Weighted Average Basic & Diluted Shares Outstanding
302.24M 333.18M 382.60M 385.91M 383.14M 384.58M 391.93M 418.68M 424.07M 495.53M 498.97M

Annual Cash Flow Statements for TeraWulf

This table details how cash moves in and out of TeraWulf's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
0.23 0.31 -1.20 -0.12 0.69 -0.66 2.73 -38 46 220 3,449
Net Cash From Operating Activities
0.92 1.47 0.92 0.20 1.22 -0.48 -0.40 -34 4.26 -24 -123
Net Cash From Continuing Operating Activities
0.92 1.47 0.92 0.20 1.22 -0.48 -0.40 -32 4.16 -24 -123
Net Income / (Loss) Continuing Operations
0.65 0.14 -0.07 -0.23 0.14 -0.81 -0.44 -86 -73 -72 -661
Consolidated Net Income / (Loss)
0.65 0.14 -0.07 -0.23 0.14 -0.81 -0.44 -91 -73 -72 -661
Net Income / (Loss) Discontinued Operations
- - - - - - - -4.86 -0.13 0.00 0.00
Depreciation Expense
0.64 0.66 0.76 0.84 0.76 0.64 0.66 6.67 28 60 89
Amortization Expense
0.03 0.03 0.03 0.04 0.04 0.04 0.04 12 21 13 27
Non-Cash Adjustments To Reconcile Net Income
-0.03 0.07 0.02 -0.01 0.01 0.09 -1.18 22 39 -14 369
Changes in Operating Assets and Liabilities, net
-0.37 0.58 0.17 -0.44 0.28 -0.44 0.52 13 -11 -10 54
Net Cash From Discontinued Operating Activities
- - - - - - - -1.80 0.10 0.00 0.00
Net Cash From Investing Activities
-0.73 -1.15 -5.32 0.11 -0.39 0.01 2.06 -94 -78 -91 -1,369
Net Cash From Continuing Investing Activities
-0.73 -1.15 -5.32 0.11 -0.39 0.01 2.06 -94 -78 -91 -1,369
Purchase of Property, Plant & Equipment
-0.43 -2.87 -2.06 -0.23 -0.54 -0.48 -0.15 -61 -75 -268 -1,060
Acquisitions
-0.06 -0.05 -0.03 -0.04 -0.05 -0.02 -0.01 -46 -2.85 0.00 -472
Sale of Property, Plant & Equipment
0.06 - 0.02 0.03 0.00 0.02 0.02 13 0.00 23 12
Divestitures
- - - - - - - 0.00 0.00 86 0.00
Other Investing Activities, net
- - - - - - - -0.03 0.00 67 151
Net Cash From Financing Activities
0.00 0.00 3.20 -0.44 -0.14 -0.19 1.07 90 120 335 4,941
Net Cash From Continuing Financing Activities
0.00 0.00 3.20 -0.44 -0.14 -0.19 1.07 90 120 335 4,941
Repayment of Debt
- - -0.22 -0.14 -0.14 -0.14 -0.14 -20 -9.34 343 1,965
Repurchase of Common Equity
- - - -0.30 0.00 -0.05 0.00 0.00 0.00 -118 -33
Issuance of Debt
- - 3.42 - - 0.00 1.21 48 3.76 0.21 3,133
Issuance of Common Equity
- - - - - - - 53 138 194 5.69
Other Financing Activities, net
- - 0.00 0.00 - - - 0.00 -13 -84 -129
Cash Interest Paid
- - 0.04 0.07 0.08 0.08 0.08 14 20 6.96 14
Cash Income Taxes Paid
0.40 0.01 0.10 0.06 0.01 0.01 0.01 0.00 0.00 0.00 0.00

Quarterly Cash Flow Statements for TeraWulf

This table details how cash moves in and out of TeraWulf's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
48 -8.62 58 -80 250 -56 -127 621 3,010 -630 -64
Net Cash From Operating Activities
11 23 16 -21 -43 56 -55 -37 -88 -18 -137
Net Cash From Continuing Operating Activities
11 23 16 -21 -43 56 -55 -37 -88 -18 -137
Net Income / (Loss) Continuing Operations
-11 -9.61 -11 -23 -29 -61 -18 -455 -127 -428 -941
Consolidated Net Income / (Loss)
-11 -9.61 -11 -23 -29 -61 -18 -455 -127 -428 -941
Depreciation Expense
8.27 15 14 16 15 16 19 27 28 28 21
Amortization Expense
5.45 7.85 3.35 0.49 1.07 1.29 1.36 7.06 17 15 12
Non-Cash Adjustments To Reconcile Net Income
8.63 15 12 -18 -24 5.13 -41 387 17 126 105
Changes in Operating Assets and Liabilities, net
-0.77 -5.68 -2.44 3.83 -5.81 96 -16 -2.46 -24 240 666
Net Cash From Investing Activities
-34 -47 -47 11 -8.76 -61 -71 -200 -1,037 -713 -893
Net Cash From Continuing Investing Activities
-34 -47 -47 11 -8.76 -61 -71 -200 -1,037 -713 -893
Purchase of Property, Plant & Equipment
-34 -47 -47 -21 -154 -94 -120 -232 -615 -523 -1,087
Acquisitions
- - - - - 0.00 - -19 -450 -201 201
Other Investing Activities, net
- 0.00 - - 35 33 50 43 26 11 13
Net Cash From Financing Activities
71 16 89 -70 302 -51 -0.90 858 4,135 100 965
Net Cash From Continuing Financing Activities
71 16 89 -70 302 -51 -0.90 858 4,135 100 965
Issuance of Common Equity
78 51 124 18 0.62 0.00 - 3.13 2.56 13 1,194
Other Financing Activities, net
-2.53 -0.65 -5.01 -11 -67 -18 -0.90 -119 8.95 -5.31 -126
Cash Interest Paid
4.03 3.73 2.49 0.74 0.00 0.01 7.11 0.01 6.88 5.31 126

Annual Balance Sheets for TeraWulf

This table presents TeraWulf's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
15 18 17 17 17 15 265 318 378 788 6,558
Total Current Assets
6.72 9.05 8.27 8.96 8.69 7.80 68 14 63 281 3,478
Cash & Equivalents
2.25 1.05 0.93 1.62 0.96 3.69 43 1.28 54 274 3,266
Restricted Cash
- - - - - - 3.01 7.04 - 0.00 190
Note & Lease Receivable
- - - - - - - - 1.80 0.48 0.27
Accounts Receivable
2.17 2.34 2.19 2.22 2.43 2.12 0.65 0.00 1.00 4.27 1.21
Prepaid Expenses
0.09 0.36 0.17 0.38 0.91 0.13 1.49 5.10 4.54 2.49 6.27
Other Current Assets
- - - - - - 0.11 0.73 0.81 0.12 14
Plant, Property, & Equipment, net
7.96 8.91 8.30 8.08 7.92 7.39 91 192 205 412 1,508
Total Noncurrent Assets
0.34 0.34 0.35 0.38 0.27 0.24 105 112 110 94 1,572
Long-Term Investments
- - - - - - 104 99 99 0.00 446
Noncurrent Note & Lease Receivables
- - - - - - - - 0.00 7.29 119
Goodwill
- - - - - - - - - 0.00 55
Other Noncurrent Operating Assets
- - - - - - 1.13 13 12 87 951
Total Liabilities & Shareholders' Equity
15 18 17 17 17 15 265 318 378 788 6,558
Total Liabilities
1.52 4.84 3.97 4.31 4.62 3.60 142 200 156 543 6,418
Total Current Liabilities
1.14 1.31 0.88 1.30 1.93 3.60 46 126 155 52 1,736
Short-Term Debt
- 0.13 0.13 0.13 0.13 2.69 12 63 123 0.00 536
Accounts Payable
0.42 0.73 0.32 0.65 0.76 0.46 12 22 15 24 65
Accrued Expenses
0.03 0.07 0.06 0.16 0.66 0.17 7.66 18 6.29 19 103
Current Deferred Revenue
- - - - - - - - - 0.00 58
Other Current Liabilities
0.33 - - - - - 13 23 5.32 1.42 921
Other Current Nonoperating Liabilities
- - - - - - 1.76 - - 2.56 53
Total Noncurrent Liabilities
0.39 3.52 3.09 3.00 2.69 0.00 96 74 0.96 491 4,682
Long-Term Debt
- 3.08 2.95 2.82 2.69 - 95 73 0.06 488 4,635
Noncurrent Deferred Revenue
- - - - - - - - - 0.00 23
Noncurrent Deferred & Payable Income Tax Liabilities
0.39 0.45 0.14 0.18 - - 0.26 - - 0.00 0.08
Other Noncurrent Operating Liabilities
- - - - - - 0.99 0.95 0.90 3.72 24
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
13 13 13 13 12 12 123 118 222 244 140
Total Preferred & Common Equity
13 13 13 13 12 12 123 118 222 244 140
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.27 9.27 9.27 0.00
Total Common Equity
13 13 13 13 12 12 123 108 213 235 140
Common Stock
2.90 2.93 2.91 2.92 2.92 2.94 219 295 473 686 1,286
Retained Earnings
11 11 10 10 9.34 8.90 -96 -186 -260 -332 -994
Treasury Stock
- - - - - - - - 0.00 -118 -152
Noncontrolling Interest
- - - - - - - - - - 0.00

Quarterly Balance Sheets for TeraWulf

This table presents TeraWulf's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
317 300 312 395 480 406 841 869 2,454 7,009 8,048
Total Current Assets
22 14 13 54 111 32 230 99 729 2,867 2,807
Cash & Equivalents
17 8.24 6.60 46 104 24 218 90 711 2,630 2,619
Restricted Cash
0.00 0.00 0.00 - - - - - - 196 143
Note & Lease Receivable
- - - - 0.95 0.30 - 0.00 - 1.24 0.13
Accounts Receivable
- - 2.72 1.67 2.55 4.38 5.10 5.70 12 5.60 13
Prepaid Expenses
4.38 3.47 2.36 3.97 2.85 3.09 4.80 2.94 2.96 21 18
Other Current Assets
0.86 2.65 1.30 2.89 0.51 0.71 1.99 0.49 2.92 14 13
Plant, Property, & Equipment, net
159 162 181 238 272 283 510 605 862 2,582 3,600
Total Noncurrent Assets
135 124 118 103 97 90 101 166 864 1,559 1,642
Long-Term Investments
122 111 106 92 86 79 - - - 435 445
Noncurrent Note & Lease Receivables
- - - - - - 7.20 7.11 120 119 118
Goodwill
- - - - - - - 55 55 55 55
Other Noncurrent Operating Assets
13 12 12 11 11 11 94 103 688 950 1,024
Total Liabilities & Shareholders' Equity
317 300 312 395 480 406 841 869 2,454 7,009 8,048
Total Liabilities
170 165 158 123 93 33 671 695 2,207 7,086 7,901
Total Current Liabilities
56 82 108 122 92 32 121 151 706 2,385 3,764
Short-Term Debt
7.00 38 78 99 72 0.00 - 30 - 632 1,193
Accounts Payable
23 20 21 14 8.40 20 55 39 62 228 198
Accrued Expenses
9.85 7.98 7.47 6.43 11 12 26 27 99 202 287
Current Deferred Revenue
- - - - - - 32 48 51 57 50
Other Current Liabilities
16 15 2.33 2.01 0.93 0.53 0.60 0.63 481 1,151 1,979
Other Current Nonoperating Liabilities
- - - - - - 6.00 2.29 6.87 115 57
Total Noncurrent Liabilities
114 83 49 0.93 0.91 0.86 550 544 1,501 4,702 4,137
Long-Term Debt
113 82 48 0.05 0.04 0.00 488 489 1,060 4,657 4,020
Noncurrent Deferred Revenue
- - - - - - 58 42 36 14 0.94
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - - - - 0.10 0.13
Other Noncurrent Operating Liabilities
0.94 0.92 0.91 0.89 0.87 0.86 3.71 13 406 30 116
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
146 135 154 272 386 373 170 174 247 -78 148
Total Preferred & Common Equity
146 135 154 272 386 373 170 174 247 -79 147
Preferred Stock
9.27 9.27 9.27 9.27 9.27 9.27 9.27 9.27 9.27 0.00 0.00
Total Common Equity
137 126 145 263 377 363 161 165 238 -79 147
Common Stock
345 356 394 533 657 666 706 729 1,257 1,494 2,657
Retained Earnings
-213 -230 -249 -269 -280 -303 -394 -412 -867 -1,421 -2,361
Treasury Stock
- - - - - - -152 -152 -152 -152 -148
Noncontrolling Interest
- - - - - - - - - 1.15 0.24

Annual Metrics And Ratios for TeraWulf

This table displays calculated financial ratios and metrics derived from TeraWulf's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2022 2023 2024 2025
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.71% -5.02% 0.04% -1.86% 5.63% -3.27% -23.76% 0.00% 360.51% 102.30% 20.28%
EBITDA Growth
2.11% -42.51% -14.67% -46.86% 148.73% -126.80% -297.55% 0.00% 178.39% -98.61% -168,613.87%
EBIT Growth
-0.72% -75.83% -109.96% -2,011.48% 148.60% -523.65% -86.69% 0.00% 33.27% -147.65% -698.13%
NOPAT Growth
-4.72% -79.46% -111.63% -2,011.48% 152.21% -494.37% -86.69% 0.00% 32.74% -159.05% -144.32%
Net Income Growth
-4.90% -79.19% -148.19% -247.59% 161.67% -683.34% 46.00% 0.00% 19.13% 1.37% -813.33%
EPS Growth
-5.88% -78.13% -142.86% -266.67% 163.64% -685.71% 46.34% 0.00% 57.32% 40.00% -690.48%
Operating Cash Flow Growth
-37.49% 59.92% -37.46% -77.68% 498.35% -138.95% 16.39% 0.00% 112.51% -672.88% -404.38%
Free Cash Flow Firm Growth
-30.28% -436.36% 23.01% 85.35% 481.97% -231.24% 79.13% 0.00% 0.00% -374.63% -252.80%
Invested Capital Growth
2.18% 16.71% 9.98% -1.28% -3.82% 1.41% -9.03% 0.00% 31.72% 137.30% 217.52%
Revenue Q/Q Growth
0.14% 0.83% -0.09% 1.13% -0.48% 0.61% -5.19% 0.00% 24.71% 9.12% 0.51%
EBITDA Q/Q Growth
-20.41% 26.48% -18.62% 318.04% -19.48% -6,285.09% 24.61% 0.00% 206.77% -99.35% -613.37%
EBIT Q/Q Growth
-30.57% 426.28% -111.18% 40.64% -48.81% -37.68% 16.65% 0.00% 23.47% -157.68% -281.30%
NOPAT Q/Q Growth
-28.28% 584.84% -108.82% 40.64% -57.64% -37.68% 16.65% 0.00% 22.87% -158.73% -23.06%
Net Income Q/Q Growth
-28.15% 514.09% -143.91% 61.58% -61.11% -39.34% 77.84% 0.00% 16.42% -34.74% -17.27%
EPS Q/Q Growth
-27.27% 600.00% -142.86% 62.07% -61.11% -41.38% 78.22% 0.00% 31.37% -50.00% -16.08%
Operating Cash Flow Q/Q Growth
-38.60% 173.26% -37.77% -21.39% 8.57% -2.40% 18.20% 0.00% 138.44% -183.65% -58.47%
Free Cash Flow Firm Q/Q Growth
-50.22% -93.38% 47.88% -572.85% 14.06% -7.04% 45.48% 100.00% -93.43% -161.43% -157.38%
Invested Capital Q/Q Growth
4.46% 12.37% 0.02% 3.10% 0.50% -0.59% 0.31% -8.50% 14.80% 70.09% 142.43%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
36.25% 34.99% 35.50% 33.23% 34.34% 30.63% 29.07% 26.28% 60.54% 55.30% 50.93%
EBITDA Margin
8.52% 5.16% 4.40% 2.38% 5.61% -1.55% -8.10% -166.96% 28.42% 0.20% -274.10%
Operating Margin
4.94% 1.26% -0.13% -2.69% 1.24% -5.43% -13.30% -290.99% -42.50% -54.42% -110.54%
EBIT Margin
4.94% 1.26% -0.13% -2.69% 1.24% -5.43% -13.30% -290.99% -42.16% -51.62% -342.50%
Profit (Net Income) Margin
3.51% 0.77% -0.37% -1.31% 0.77% -4.62% -3.27% -603.94% -106.06% -51.71% -392.64%
Tax Burden Percent
70.61% 60.00% 94.21% 43.15% 75.20% 82.55% 67.66% 128.82% 114.72% 73.61% 100.64%
Interest Burden Percent
100.58% 101.90% 313.86% 112.81% 82.13% 103.02% 36.36% 161.11% 219.26% 136.10% 113.91%
Effective Tax Rate
29.39% 40.00% 0.00% 0.00% 24.80% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
6.77% 1.27% -0.13% -2.65% 1.42% -5.66% -10.99% -20.90% -12.13% -16.39% -13.56%
ROIC Less NNEP Spread (ROIC-NNEP)
6.66% 1.18% 2.84% -13.43% 4.29% 11.13% -130.91% -230.25% 13,361.61% -37.13% -82.64%
Return on Net Nonoperating Assets (RNNOA)
-1.76% -0.26% -0.35% 0.93% -0.35% -0.75% 7.35% -56.20% -31.02% -14.62% -330.13%
Return on Equity (ROE)
5.00% 1.01% -0.48% -1.71% 1.07% -6.41% -3.65% -77.10% -43.16% -31.02% -343.69%
Cash Return on Invested Capital (CROIC)
4.61% -14.16% -9.64% -1.36% 5.32% -7.06% -1.53% 0.00% -39.51% -97.80% -117.76%
Operating Return on Assets (OROA)
6.38% 1.49% -0.13% -2.64% 1.32% -5.58% -11.05% -15.02% -8.39% -12.40% -15.71%
Return on Assets (ROA)
4.53% 0.91% -0.39% -1.28% 0.81% -4.74% -2.72% -31.17% -21.10% -12.43% -18.01%
Return on Common Equity (ROCE)
5.00% 1.01% -0.48% -1.71% 1.07% -6.41% -3.65% -74.13% -40.81% -29.79% -335.41%
Return on Equity Simple (ROE_SIMPLE)
4.86% 1.00% -0.48% -1.75% 1.06% -6.64% -3.71% -77.10% -33.00% -29.63% 0.00%
Net Operating Profit after Tax (NOPAT)
0.65 0.13 -0.02 -0.33 0.17 -0.67 -1.25 -31 -21 -53 -130
NOPAT Margin
3.49% 0.75% -0.09% -1.89% 0.93% -3.80% -9.31% -203.70% -29.75% -38.09% -77.38%
Net Nonoperating Expense Percent (NNEP)
0.11% 0.08% -2.98% 10.79% -2.87% -16.79% 119.91% 209.35% -13,373.75% 20.74% 69.08%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -12.08% -5.95% -7.29% -2.45%
Cost of Revenue to Revenue
63.75% 65.01% 64.50% 66.77% 65.66% 69.37% 70.93% 73.72% 39.46% 44.70% 49.07%
SG&A Expenses to Revenue
27.72% 29.97% 31.94% 31.93% 29.38% 31.12% 37.37% 261.66% 60.53% 55.86% 99.44%
R&D to Revenue
3.60% 3.76% 3.68% 3.99% 3.72% 4.94% 5.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
31.31% 33.73% 35.62% 35.93% 33.10% 36.06% 42.37% 317.27% 103.04% 109.72% 161.47%
Earnings before Interest and Taxes (EBIT)
0.91 0.22 -0.02 -0.46 0.23 -0.96 -1.79 -44 -29 -72 -577
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1.57 0.91 0.77 0.41 1.02 -0.27 -1.09 -25 20 0.27 -462
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.20 1.67 1.69 1.16 1.28 0.86 1.66 0.79 2.68 9.29 34.25
Price to Tangible Book Value (P/TBV)
2.26 1.72 1.73 1.19 1.31 0.88 1.70 0.79 2.68 9.29 56.60
Price to Revenue (P/Rev)
1.59 1.29 1.29 0.87 0.92 0.60 1.47 5.68 8.26 15.60 28.56
Price to Earnings (P/E)
45.29 167.28 0.00 0.00 119.92 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.21% 0.60% 0.00% 0.00% 0.83% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.67 1.81 1.75 1.17 1.31 0.86 1.73 0.84 2.86 5.26 4.16
Enterprise Value to Revenue (EV/Rev)
1.39 1.16 1.23 0.83 0.84 0.58 1.39 8.21 7.97 17.19 36.09
Enterprise Value to EBITDA (EV/EBITDA)
16.31 22.46 27.99 34.67 15.04 0.00 0.00 0.00 28.03 8,784.48 0.00
Enterprise Value to EBIT (EV/EBIT)
28.12 92.09 0.00 0.00 68.01 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
39.82 153.49 0.00 0.00 90.44 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
28.02 13.87 23.58 69.53 12.54 0.00 0.00 0.00 129.35 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
58.45 0.00 0.00 0.00 24.12 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.24 0.24 0.23 0.23 0.23 1.15 0.56 1.99 36.82
Long-Term Debt to Equity
0.00 0.00 0.23 0.23 0.22 0.22 0.00 0.62 0.00 1.99 33.00
Financial Leverage
-0.26 -0.22 -0.12 -0.07 -0.08 -0.07 -0.06 0.24 0.00 0.39 3.99
Leverage Ratio
1.10 1.10 1.24 1.33 1.32 1.35 1.34 2.42 2.05 2.50 19.09
Compound Leverage Factor
1.11 1.13 3.88 1.50 1.08 1.39 0.49 3.90 4.48 3.40 21.74
Debt to Total Capital
0.00% 0.00% 19.23% 19.19% 18.37% 18.71% 18.51% 53.56% 35.70% 66.60% 97.36%
Short-Term Debt to Total Capital
0.00% 0.00% 0.76% 0.82% 0.80% 0.88% 18.51% 24.78% 35.68% 0.00% 10.09%
Long-Term Debt to Total Capital
0.00% 0.00% 18.47% 18.38% 17.57% 17.83% 0.00% 28.78% 0.02% 66.60% 87.26%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.66% 2.68% 1.27% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 80.77% 80.81% 81.63% 81.29% 81.49% 42.78% 61.62% 32.13% 2.64%
Debt to EBITDA
0.00 0.00 4.15 7.50 2.89 -10.31 -2.47 -5.41 6.28 1,779.20 -11.20
Net Debt to EBITDA
0.00 0.00 -1.41 -1.82 -1.34 1.27 0.92 -1.15 -1.50 778.97 -2.75
Long-Term Debt to EBITDA
0.00 0.00 3.98 7.18 2.76 -9.82 0.00 -2.91 0.00 1,779.20 -10.04
Debt to NOPAT
0.00 0.00 -208.06 -9.46 17.38 -4.21 -2.15 -4.44 -6.00 -9.14 -39.67
Net Debt to NOPAT
0.00 0.00 70.76 2.30 -8.05 0.52 0.80 -0.94 1.43 -4.00 -9.73
Long-Term Debt to NOPAT
0.00 0.00 -199.80 -9.06 16.62 -4.01 0.00 -2.38 0.00 -9.14 -35.56
Altman Z-Score
16.81 11.57 5.09 4.55 4.76 3.48 4.91 -1.40 0.88 2.05 0.29
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.85% 5.45% 3.97% 2.41%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
11.90 5.92 6.89 9.44 6.87 4.49 2.17 0.11 0.40 5.43 2.00
Quick Ratio
7.79 3.89 5.05 6.87 5.01 2.90 1.62 0.01 0.37 5.37 1.88
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.44 -1.48 -1.14 -0.17 0.64 -0.84 -0.17 0.00 -67 -318 -1,132
Operating Cash Flow to CapEx
245.97% 51.14% 44.87% 103.66% 225.50% -103.08% -303.02% -71.19% 5.67% -9.98% -11.75%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -19.54 -2.01 7.03 -9.28 -2.02 0.00 -1.93 -12.20 -14.11
Operating Cash Flow to Interest Expense
0.00 0.00 15.75 2.46 13.52 -5.30 -4.61 -1.27 0.12 -0.94 -1.54
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -19.35 0.09 7.52 -10.44 -6.13 -3.06 -2.04 -10.31 -14.60
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.29 1.18 1.05 0.98 1.06 1.03 0.83 0.05 0.20 0.24 0.05
Accounts Receivable Turnover
8.92 8.24 7.81 7.62 8.27 7.58 5.90 0.00 0.00 58.35 37.94
Inventory Turnover
4.55 4.81 5.52 5.65 5.79 5.78 4.98 0.00 0.00 0.00 0.00
Fixed Asset Turnover
3.35 2.63 2.08 2.00 2.22 2.20 1.76 0.11 0.35 0.45 0.18
Accounts Payable Turnover
26.09 28.85 19.70 21.88 24.67 17.35 15.60 0.66 1.48 3.17 1.85
Days Sales Outstanding (DSO)
40.93 44.28 46.76 47.91 44.14 48.17 61.87 0.00 0.00 6.25 9.62
Days Inventory Outstanding (DIO)
80.29 75.93 66.12 64.55 63.06 63.12 73.28 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
13.99 12.65 18.53 16.68 14.79 21.04 23.40 555.14 247.42 115.29 197.64
Cash Conversion Cycle (CCC)
107.24 107.57 94.35 95.78 92.41 90.25 111.76 -555.14 -247.42 -109.03 -188.02
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9.64 11 12 12 12 12 11 146 193 458 1,462
Invested Capital Turnover
1.94 1.68 1.49 1.40 1.52 1.49 1.18 0.10 0.41 0.43 0.18
Increase / (Decrease) in Invested Capital
0.21 1.61 1.12 -0.16 -0.47 0.17 -1.08 0.00 46 265 1,002
Enterprise Value (EV)
26 20 22 14 15 10 19 123 551 2,407 6,079
Market Capitalization
29 23 23 15 17 11 20 85 572 2,184 4,811
Book Value per Share
$6.61 $6.69 $6.67 $6.50 $6.61 $6.20 $5.99 $0.85 $0.90 $0.61 $0.34
Tangible Book Value per Share
$6.43 $6.52 $6.50 $6.33 $6.42 $6.06 $5.87 $0.85 $0.90 $0.61 $0.20
Total Capital
13 13 17 16 16 15 15 254 346 732 5,312
Total Debt
0.00 0.00 3.20 3.08 2.95 2.82 2.69 136 124 488 5,171
Total Long-Term Debt
0.00 0.00 3.08 2.95 2.82 2.69 0.00 73 0.06 488 4,635
Net Debt
-3.70 -2.25 -1.09 -0.75 -1.37 -0.35 -1.01 29 -30 213 1,269
Capital Expenditures (CapEx)
0.37 2.87 2.04 0.20 0.54 0.46 0.13 48 75 245 1,049
Debt-free, Cash-free Net Working Capital (DFCFNWC)
4.41 3.34 3.56 3.70 3.47 3.72 3.20 -57 -23 -44 -1,178
Debt-free Net Working Capital (DFNWC)
8.11 5.59 7.86 7.53 7.78 6.89 6.90 -49 31 230 2,279
Net Working Capital (NWC)
8.11 5.59 7.73 7.40 7.65 6.76 4.21 -112 -92 230 1,742
Net Nonoperating Expense (NNE)
-0.00 -0.00 0.05 -0.10 0.03 0.14 -0.81 60 53 19 531
Net Nonoperating Obligations (NNO)
-3.70 -2.25 -1.09 -0.75 -1.37 -0.35 -1.01 29 -30 213 1,322
Total Depreciation and Amortization (D&A)
0.66 0.68 0.79 0.88 0.80 0.68 0.70 19 49 73 115
Debt-free, Cash-free Net Working Capital to Revenue
23.85% 19.01% 20.29% 21.47% 19.03% 21.13% 23.84% -381.56% -33.29% -31.76% -699.19%
Debt-free Net Working Capital to Revenue
43.88% 31.81% 44.73% 43.65% 42.74% 39.11% 51.34% -326.20% 45.34% 163.93% 1,352.59%
Net Working Capital to Revenue
43.88% 31.81% 44.01% 42.89% 42.03% 38.36% 31.32% -744.20% -133.00% 163.93% 1,034.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.32 $0.07 ($0.03) ($0.11) $0.07 ($0.41) ($0.22) ($0.82) ($0.35) ($0.21) ($1.66)
Adjusted Weighted Average Basic Shares Outstanding
2.02M 2.02M 2.02M 2.01M 1.98M 1.98M 1.98M 110.64M 209.96M 351.32M 397.61M
Adjusted Diluted Earnings per Share
$0.32 $0.07 ($0.03) ($0.11) $0.07 ($0.41) ($0.22) ($0.82) ($0.35) ($0.21) ($1.66)
Adjusted Weighted Average Diluted Shares Outstanding
2.02M 2.02M 2.02M 2.01M 1.98M 1.98M 1.98M 110.64M 209.96M 351.32M 397.61M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
2.02M 2.02M 2.02M 1.98M 1.98M 1.98M 1.98M 186.27M 302.24M 383.14M 424.07M
Normalized Net Operating Profit after Tax (NOPAT)
0.65 0.13 -0.02 -0.33 0.17 -0.67 -1.25 -30 -18 -41 -120
Normalized NOPAT Margin
3.49% 0.75% -0.09% -1.89% 0.93% -3.80% -9.31% -196.91% -25.45% -29.19% -71.02%
Pre Tax Income Margin
4.97% 1.28% -0.39% -3.04% 1.02% -5.59% -4.83% -468.82% -92.45% -70.25% -390.14%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 -0.38 -5.59 2.49 -10.62 -20.63 -1.64 -0.84 -2.77 -7.19
NOPAT to Interest Expense
0.00 0.00 -0.26 -3.91 1.87 -7.44 -14.44 -1.15 -0.59 -2.04 -1.62
EBIT Less CapEx to Interest Expense
0.00 0.00 -35.48 -7.97 -3.50 -15.76 -22.15 -3.43 -3.00 -12.14 -20.26
NOPAT Less CapEx to Interest Expense
0.00 0.00 -35.36 -6.29 -4.12 -12.57 -15.96 -2.94 -2.75 -11.42 -14.69
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% -132.86% 0.00% -6.10% 0.00% 0.00% 0.00% -163.24% -5.03%

Quarterly Metrics And Ratios for TeraWulf

This table displays calculated financial ratios and metrics derived from TeraWulf's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 424,068,125.00 495,532,645.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 424,068,125.00 495,532,645.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -1.01 -1.90
Growth Metrics
- - - - - - - - - - -
Revenue Growth
143.39% 267.93% 130.16% 42.75% 50.25% -18.92% 33.91% 86.92% 2.43% -1.14% -6.02%
EBITDA Growth
330.21% 187,327.27% 97.73% -84.27% -457.48% -307.41% -57.51% -98,153.77% -17.66% -654.23% -19,034.91%
EBIT Growth
66.03% 74.88% -9.10% -59.63% -972.63% -2,474.61% -130.45% -2,759.87% -67.87% -508.44% -5,642.06%
NOPAT Growth
65.15% 74.88% -15.74% -62.15% -1,002.10% -2,474.61% -130.45% -57.04% -67.87% -171.92% -800.90%
Net Income Growth
57.82% 63.39% 37.99% -19.03% -177.40% -538.91% -68.90% -1,901.72% -333.55% -596.38% -5,021.54%
EPS Growth
88.89% 81.25% 62.50% 33.33% -350.00% -433.33% -66.67% -1,783.33% -255.56% -531.25% -3,780.00%
Operating Cash Flow Growth
344.45% 362.21% 5,615.49% -979.94% -492.14% 147.25% -434.60% -75.32% -106.37% -131.14% -149.42%
Free Cash Flow Firm Growth
0.00% -157.56% -196.05% -660.17% -505.12% -135.23% -151.20% -213.18% -249.94% -582.39% -390.59%
Invested Capital Growth
31.72% 83.28% 98.66% 60.16% 137.30% 90.69% 125.12% 124.02% 217.52% 362.92% 265.27%
Revenue Q/Q Growth
22.84% 82.23% -16.16% -23.94% 29.29% -1.66% 38.46% 6.18% -29.15% -5.09% 31.62%
EBITDA Q/Q Growth
88.93% 124.90% -47.13% -93.17% -4,394.89% -30.49% 110.65% -9,229.29% 89.98% -633.19% -182.27%
EBIT Q/Q Growth
52.77% 49.08% -247.91% -143.30% -217.35% -22.23% 73.85% -2,782.07% 80.79% -304.36% -156.46%
NOPAT Q/Q Growth
51.84% 50.36% -192.10% -132.24% -227.31% -15.95% 73.85% -58.26% -249.88% -87.83% 13.38%
Net Income Q/Q Growth
44.89% 8.67% -13.14% -109.02% -28.43% -110.36% 70.09% -2,377.14% 72.18% -237.90% -119.97%
EPS Q/Q Growth
77.78% -50.00% 0.00% -100.00% -50.00% -77.78% 68.75% -2,160.00% 71.68% -215.63% -92.08%
Operating Cash Flow Q/Q Growth
358.16% 109.69% -28.30% -227.74% -104.18% 232.21% -197.03% 33.07% -140.34% 80.05% -677.15%
Free Cash Flow Firm Q/Q Growth
-237.16% -117.13% -28.06% 18.92% -168.39% 15.59% -36.76% -1.09% -202.45% -63.21% 1.68%
Invested Capital Q/Q Growth
14.80% 21.30% 14.89% 0.11% 70.09% -2.53% 35.63% -0.38% 142.43% 41.32% 7.02%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
61.64% 66.05% 60.88% 45.82% 43.91% 28.64% 53.62% 66.15% 47.28% 93.06% 72.30%
EBITDA Margin
39.37% 48.59% 31.38% 2.82% -93.67% -124.29% 9.56% -821.99% -116.27% -898.17% -1,926.19%
Operating Margin
-20.04% -5.46% -19.02% -58.06% -146.99% -173.31% -32.73% -48.78% -240.88% -476.72% -313.74%
EBIT Margin
-19.53% -5.46% -17.76% -56.81% -139.44% -173.31% -32.73% -888.36% -240.88% -1,026.27% -1,999.66%
Profit (Net Income) Margin
-45.20% -22.65% -30.57% -84.01% -83.45% -178.51% -38.56% -899.70% -353.21% -1,257.51% -2,101.61%
Tax Burden Percent
76.13% 64.57% 93.41% 113.36% 56.37% 100.00% 100.00% 100.00% 103.44% 102.78% 101.19%
Interest Burden Percent
303.98% 642.83% 184.28% 130.46% 106.18% 103.00% 117.83% 101.28% 141.76% 119.22% 103.86%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-5.72% -2.11% -7.92% -23.86% -44.28% -47.08% -7.55% -13.12% -29.55% -44.64% -25.76%
ROIC Less NNEP Spread (ROIC-NNEP)
1,831.95% 25.98% 2.60% 2.43% -36.89% -63.64% -12.31% -360.17% -38.16% -70.62% -93.31%
Return on Net Nonoperating Assets (RNNOA)
-4.25% -3.53% -0.58% -0.41% -14.53% -34.16% -6.89% -146.57% -152.42% -1,842.12% -723.20%
Return on Equity (ROE)
-9.98% -5.65% -8.50% -24.27% -58.81% -81.25% -14.44% -159.69% -181.97% -1,886.76% -748.96%
Cash Return on Invested Capital (CROIC)
-39.51% -67.51% -74.18% -55.68% -97.80% -89.87% -99.76% -100.84% -117.76% -145.03% -134.59%
Operating Return on Assets (OROA)
-3.89% -1.53% -5.48% -20.32% -33.51% -37.01% -6.99% -104.11% -11.05% -43.94% -74.08%
Return on Assets (ROA)
-8.99% -6.37% -9.43% -30.05% -20.05% -38.12% -8.24% -105.44% -16.20% -53.84% -77.86%
Return on Common Equity (ROCE)
-9.43% -5.40% -8.20% -23.42% -56.47% -77.84% -13.96% -154.91% -177.59% -1,674.66% -726.81%
Return on Equity Simple (ROE_SIMPLE)
0.00% -20.85% -12.97% -14.42% 0.00% -72.91% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.27 -1.62 -4.74 -11 -36 -42 -11 -17 -60 -113 -98
NOPAT Margin
-14.03% -3.82% -13.31% -40.64% -102.89% -121.32% -22.91% -34.15% -168.62% -333.70% -219.61%
Net Nonoperating Expense Percent (NNEP)
-1,837.67% -28.09% -10.52% -26.29% -7.40% 16.56% 4.75% 347.05% 8.60% 25.97% 67.55%
Return On Investment Capital (ROIC_SIMPLE)
-0.94% -0.44% - - -4.92% -6.34% -1.57% -1.32% -1.14% -2.18% -1.83%
Cost of Revenue to Revenue
38.36% 33.95% 39.12% 54.18% 56.09% 71.36% 46.38% 33.85% 52.72% 6.94% 27.70%
SG&A Expenses to Revenue
44.85% 39.08% 38.20% 48.28% 100.03% 154.15% 37.37% 41.87% 210.65% 408.58% 335.91%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
81.68% 71.50% 79.89% 103.88% 190.90% 201.95% 86.35% 114.93% 288.16% 569.78% 386.04%
Earnings before Interest and Taxes (EBIT)
-4.55 -2.32 -6.32 -15 -49 -60 -16 -449 -86 -349 -895
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
9.17 21 11 0.76 -33 -43 4.55 -416 -42 -305 -862
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.68 3.02 3.93 4.93 9.29 6.49 10.21 18.80 34.25 0.00 83.10
Price to Tangible Book Value (P/TBV)
2.68 3.02 3.93 4.93 9.29 6.49 15.37 24.51 56.60 0.00 133.29
Price to Revenue (P/Rev)
8.26 7.94 12.33 13.95 15.60 7.92 11.69 26.70 28.56 36.41 74.09
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.86 3.27 5.11 6.30 5.26 2.97 3.51 8.02 4.16 3.94 6.44
Enterprise Value to Revenue (EV/Rev)
7.97 7.65 11.43 13.22 17.19 10.04 14.73 28.84 36.09 48.49 86.24
Enterprise Value to EBITDA (EV/EBITDA)
28.03 19.12 29.69 40.19 8,784.48 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
129.35 21.38 26.18 58.10 0.00 143.75 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.56 0.37 0.19 0.00 1.99 2.86 2.98 4.29 36.82 -68.15 35.34
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 1.99 2.86 2.80 4.29 33.00 -60.00 27.25
Financial Leverage
0.00 -0.14 -0.22 -0.17 0.39 0.54 0.56 0.41 3.99 26.09 7.75
Leverage Ratio
2.05 1.70 1.50 1.36 2.50 2.79 2.41 4.61 19.09 84.63 27.71
Compound Leverage Factor
6.22 10.94 2.76 1.78 2.65 2.88 2.84 4.67 27.06 100.89 28.78
Debt to Total Capital
35.70% 26.74% 15.77% 0.00% 66.60% 74.13% 74.85% 81.08% 97.36% 101.49% 97.25%
Short-Term Debt to Total Capital
35.68% 26.73% 15.77% 0.00% 0.00% 0.00% 4.33% 0.00% 10.09% 12.13% 22.25%
Long-Term Debt to Total Capital
0.02% 0.01% 0.01% 0.00% 66.60% 74.13% 70.52% 81.08% 87.26% 89.35% 75.00%
Preferred Equity to Total Capital
2.68% 2.49% 2.02% 2.49% 1.27% 1.41% 1.34% 0.71% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00%
Common Equity to Total Capital
61.62% 70.77% 82.20% 97.51% 32.13% 24.47% 23.82% 18.21% 2.64% -1.51% 2.75%
Debt to EBITDA
6.28 2.48 1.56 0.00 1,779.20 -7.28 -7.09 -16.38 -11.20 -7.28 -3.27
Net Debt to EBITDA
-1.50 -0.96 -2.53 0.00 778.97 -4.03 -5.86 -5.39 -2.75 -2.79 -1.26
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 1,779.20 -7.28 -6.68 -16.38 -10.04 -6.41 -2.52
Debt to NOPAT
-6.00 -6.31 -4.41 0.00 -9.14 -5.22 -5.21 -10.01 -39.67 -26.17 -18.01
Net Debt to NOPAT
1.43 2.43 7.15 0.00 -4.00 -2.89 -4.30 -3.29 -9.73 -10.04 -6.93
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 -9.14 -5.22 -4.90 -10.01 -35.56 -23.04 -13.89
Altman Z-Score
1.09 2.95 8.97 31.43 2.15 0.36 0.83 0.20 0.54 0.18 0.03
Noncontrolling Interest Sharing Ratio
5.45% 4.43% 3.56% 3.52% 3.97% 4.19% 3.31% 2.99% 2.41% 11.24% 2.96%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.40 0.45 1.20 1.00 5.43 1.90 0.66 1.03 2.00 1.20 0.75
Quick Ratio
0.37 0.39 1.16 0.88 5.37 1.85 0.63 1.02 1.88 1.11 0.70
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-50 -108 -138 -112 -301 -254 -347 -351 -1,062 -1,733 -1,704
Operating Cash Flow to CapEx
32.26% 48.63% 35.15% -100.95% -27.81% 60.29% -45.70% -16.33% -14.40% -3.36% -12.58%
Free Cash Flow to Firm to Interest Expense
-5.36 -8.26 -25.97 -23.95 -99.81 -62.73 -86.58 -35.72 -17.03 -25.84 -26.83
Operating Cash Flow to Interest Expense
1.17 1.75 3.08 -4.47 -14.17 13.95 -13.66 -3.73 -1.41 -0.26 -2.15
Operating Cash Flow Less CapEx to Interest Expense
-2.47 -1.85 -5.67 -8.90 -65.13 -9.19 -43.56 -26.58 -11.23 -8.06 -19.27
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.20 0.28 0.31 0.36 0.24 0.21 0.21 0.12 0.05 0.04 0.04
Accounts Receivable Turnover
0.00 0.00 0.00 36.12 58.35 39.01 34.93 20.57 37.94 31.40 17.48
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.35 0.50 0.55 0.55 0.45 0.35 0.33 0.29 0.18 0.11 0.08
Accounts Payable Turnover
1.48 1.95 3.15 2.56 3.17 2.10 3.43 2.03 1.85 0.43 0.43
Days Sales Outstanding (DSO)
0.00 0.00 0.00 10.10 6.25 9.36 10.45 17.75 9.62 11.62 20.88
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
247.42 187.29 115.74 142.80 115.29 173.62 106.51 179.57 197.64 852.58 850.54
Cash Conversion Cycle (CCC)
-247.42 -187.29 -115.74 -132.70 -109.03 -164.27 -96.06 -161.82 -188.02 -840.95 -829.66
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
193 234 269 269 458 446 605 603 1,462 2,066 2,211
Invested Capital Turnover
0.41 0.55 0.59 0.59 0.43 0.39 0.33 0.38 0.18 0.13 0.12
Increase / (Decrease) in Invested Capital
46 106 134 101 265 212 336 334 1,002 1,620 1,606
Enterprise Value (EV)
551 766 1,375 1,696 2,407 1,325 2,122 4,834 6,079 8,149 14,246
Market Capitalization
572 795 1,483 1,791 2,184 1,046 1,684 4,476 4,811 6,119 12,240
Book Value per Share
$0.90 $0.87 $1.13 $0.95 $0.61 $0.42 $0.43 $0.61 $0.34 ($0.19) $0.30
Tangible Book Value per Share
$0.90 $0.87 $1.13 $0.95 $0.61 $0.42 $0.29 $0.47 $0.20 ($0.32) $0.19
Total Capital
346 372 459 373 732 658 693 1,308 5,312 5,212 5,361
Total Debt
124 99 72 0.00 488 488 519 1,060 5,171 5,290 5,213
Total Long-Term Debt
0.06 0.05 0.04 0.00 488 488 489 1,060 4,635 4,657 4,020
Net Debt
-30 -38 -117 -103 213 270 429 349 1,269 2,029 2,006
Capital Expenditures (CapEx)
34 47 47 21 154 94 120 225 612 523 1,087
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-23 -14 -13 -24 -44 -109 -112 -688 -1,178 -1,711 -2,527
Debt-free Net Working Capital (DFNWC)
31 32 91 0.00 230 109 -22 23 2,279 1,115 235
Net Working Capital (NWC)
-92 -68 19 0.00 230 109 -52 23 1,742 483 -957
Net Nonoperating Expense (NNE)
7.26 7.99 6.14 12 -6.80 20 7.46 438 66 314 843
Net Nonoperating Obligations (NNO)
-30 -38 -117 -103 213 276 431 356 1,322 2,144 2,064
Total Depreciation and Amortization (D&A)
14 23 17 16 16 17 20 34 45 44 33
Debt-free, Cash-free Net Working Capital to Revenue
-33.29% -14.20% -11.03% -18.65% -31.76% -82.59% -77.86% -410.53% -699.19% -1,018.21% -1,529.61%
Debt-free Net Working Capital to Revenue
45.34% 31.56% 75.55% 0.00% 163.93% 82.65% -15.40% 13.87% 1,352.59% 663.47% 142.46%
Net Working Capital to Revenue
-133.00% -67.67% 15.42% 0.00% 163.93% 82.65% -36.22% 13.87% 1,034.36% 287.13% -579.54%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.02) ($0.03) ($0.03) ($0.06) ($0.09) ($0.16) ($0.05) ($1.13) ($0.32) ($1.01) ($1.94)
Adjusted Weighted Average Basic Shares Outstanding
209.96M 290.60M 340.66M 382.09M 351.32M 383.15M 386.90M 401.56M 397.61M 423.00M 485.73M
Adjusted Diluted Earnings per Share
($0.02) ($0.03) ($0.03) ($0.06) ($0.09) ($0.16) ($0.05) ($1.13) ($0.32) ($1.01) ($1.94)
Adjusted Weighted Average Diluted Shares Outstanding
209.96M 290.60M 340.66M 382.09M 351.32M 383.15M 386.90M 401.56M 397.61M 423.00M 485.73M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
302.24M 333.18M 382.60M 385.91M 383.14M 384.58M 391.93M 418.68M 424.07M 495.53M 498.97M
Normalized Net Operating Profit after Tax (NOPAT)
-2.70 -1.62 -4.74 -11 -36 -42 -7.11 -9.72 -60 -96 -98
Normalized NOPAT Margin
-11.59% -3.82% -13.31% -39.73% -102.89% -121.32% -14.93% -19.22% -168.62% -280.82% -218.99%
Pre Tax Income Margin
-59.37% -35.09% -32.73% -74.11% -148.06% -178.51% -38.56% -899.70% -341.48% -1,223.47% -2,076.83%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.49 -0.18 -1.19 -3.28 -16.18 -14.73 -3.89 -45.71 -1.38 -5.20 -14.10
NOPAT to Interest Expense
-0.35 -0.12 -0.89 -2.35 -11.94 -10.31 -2.72 -1.76 -0.97 -1.69 -1.55
EBIT Less CapEx to Interest Expense
-4.13 -3.77 -9.94 -7.71 -67.14 -37.86 -33.78 -68.56 -11.20 -13.00 -31.21
NOPAT Less CapEx to Interest Expense
-3.99 -3.72 -9.64 -6.78 -62.90 -33.45 -32.62 -24.61 -10.79 -9.49 -18.66
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% -163.24% -121.97% -115.03% -26.86% -5.03% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

TeraWulf’s latest quarter shows a company with enormous liquidity, but also very heavy losses and a capital structure that remains highly leveraged. In Q1 2026, the company reported just $34.0 million of revenue, but net loss widened to $427.6 million. The balance sheet improved dramatically on the cash side, but liabilities still exceed assets, which means shareholders’ equity remains negative.

What stands out most: TeraWulf ended Q1 2026 with $2.63 billion in cash and equivalents and $196.3 million in restricted cash, up sharply from the end of 2025. That is a major liquidity cushion for a capital-intensive business. However, the company also carried $4.66 billion in long-term debt and $7.09 billion in total liabilities versus $7.01 billion in assets, leaving negative equity of about $77.6 million.

  • Cash and equivalents surged to $2.63 billion in Q1 2026, giving TeraWulf substantial short-term liquidity.
  • Restricted cash added another $196.3 million to the company’s cash resources.
  • Operating cash flow improved versus the prior-year pattern, with Q1 2026 operating cash outflow of only $17.6 million despite a large reported loss.
  • The company’s cash balance more than offset current liabilities, which can help support ongoing buildout and operations.
  • Revenue grew from $27.1 million in Q3 2024 to $34.0 million in Q1 2026, showing the business has expanded meaningfully over time.
  • TeraWulf continues to invest heavily in property, plant and equipment, which is consistent with an infrastructure buildout strategy.
  • Non-cash items remain very large, so reported losses do not translate directly into cash losses each quarter.
  • The company’s share count has risen over time, suggesting dilution remains part of the funding picture.
  • Q1 2026 net loss widened sharply to $427.6 million from a $126.6 million loss in Q4 2025.
  • Long-term debt remains elevated at $4.66 billion, keeping financial risk high despite the large cash position.
  • TeraWulf still has negative common equity, a sign the balance sheet is stretched.
  • Operating expenses were far above gross profit in Q1 2026, with $193.8 million of operating expenses against $31.7 million of gross profit.
  • Interest expense and other non-operating expenses remain a major drag on results.

Trend summary over the last several years: Revenue has generally trended higher from 2023 into 2025 and early 2026, but losses have also remained persistent. The company’s operating model appears highly sensitive to financing, asset growth, and non-cash accounting items. Cash generation from operations has improved at times, but not enough to offset the scale of capital spending and financing needs. The biggest positive trend is the build in liquidity; the biggest negative trend is that profitability and leverage still lag far behind the company’s growth in assets.

Bottom line: TeraWulf has a much stronger cash position than it did a year ago, but investors should not ignore the combination of large losses, heavy debt, and negative equity. The stock remains a high-risk, high-volatility story that depends on execution, financing discipline, and future operating leverage.

08/24/26 12:46 AM ETAI Generated. May Contain Errors.

TeraWulf Financials - Frequently Asked Questions

According to the most recent income statement we have on file, TeraWulf's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

TeraWulf's net income appears to be on an upward trend, with a most recent value of -$661.42 million in 2025, falling from $648.77 thousand in 2014. The previous period was -$72.42 million in 2024. Check out TeraWulf's forecast to explore projected trends and price targets.

TeraWulf's total operating income in 2025 was -$186.21 million, based on the following breakdown:
  • Total Gross Profit: $85.79 million
  • Total Operating Expenses: $272.01 million

Over the last 10 years, TeraWulf's total revenue changed from $18.49 million in 2014 to $168.46 million in 2025, a change of 811.1%.

TeraWulf's total liabilities were at $6.42 billion at the end of 2025, a 1,081.8% increase from 2024, and a 422,091.2% increase since 2015.

In the past 10 years, TeraWulf's cash and equivalents has ranged from $929.70 thousand in 2017 to $3.27 billion in 2025, and is currently $3.27 billion as of their latest financial filing in 2025.

Over the last 10 years, TeraWulf's book value per share changed from 6.61 in 2014 to 0.34 in 2025, a change of -94.9%.



Financial statements for NASDAQ:WULF last updated on 8/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners