
Riot Platforms (RIOT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
153.0M
Gross Profit
61.9M
40.49%
Operating Income
-88.8M
-58.07%
Net Income
219.5M
143.45%
Balance Sheet Metrics
Total Assets
3.7B
Total Liabilities
774.2M
Shareholders Equity
2.9B
Debt to Equity
0.26
Cash Flow Metrics
Operating Cash Flow
-351.6M
Free Cash Flow
-181.6M
Revenue & Profitability Trend
Riot Platforms Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 376.7M | 280.7M | 259.2M | 213.2M | 12.1M |
Cost of Goods Sold | 262.8M | 254.3M | 193.7M | 82.1M | 6.3M |
Gross Profit | 113.9M | 26.3M | 65.5M | 131.2M | 5.8M |
Gross Margin % | 30.2% | 9.4% | 25.3% | 61.5% | 48.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 266.9M | 100.3M | 67.5M | 87.4M | 10.3M |
Other Operating Expenses | -33.7M | -71.2M | -27.3M | -6.5M | - |
Total Operating Expenses | 233.2M | 29.1M | 40.1M | 80.9M | 10.3M |
Operating Income | -331.4M | -255.1M | -82.6M | 23.9M | -8.9M |
Operating Margin % | -88.0% | -90.9% | -31.9% | 11.2% | -73.8% |
Non-Operating Items | |||||
Interest Income | 27.2M | 8.2M | 454.0K | 0 | 85.0K |
Interest Expense | 2.0M | - | - | 296.0K | 0 |
Other Non-Operating Income | 416.3M | 192.4M | -439.2M | -38.8M | -5.3M |
Pre-tax Income | 110.1M | -54.6M | -521.3M | -15.2M | -14.1M |
Income Tax | 744.0K | -5.1M | -11.7M | 254.0K | 0 |
Effective Tax Rate % | 0.7% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 109.4M | -49.5M | -509.6M | -15.4M | -14.1M |
Net Margin % | 29.0% | -17.6% | -196.6% | -7.2% | -116.8% |
Key Metrics | |||||
EBITDA | -91.3M | -194.9M | 464.5M | 52.6M | 1.2M |
EPS (Basic) | $0.40 | $-0.28 | $-3.65 | $-0.17 | $-0.34 |
EPS (Diluted) | $0.34 | $-0.28 | $-3.65 | $-0.17 | $-0.34 |
Basic Shares Outstanding | 275980010 | 175026051 | 139433901 | 93452764 | 41976704 |
Diluted Shares Outstanding | 275980010 | 175026051 | 139433901 | 93452764 | 41976704 |
Income Statement Trend
Riot Platforms Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 277.9M | 597.2M | 230.3M | 312.3M | 223.4M |
Short-term Investments | 134.3M | 311.2M | 109.4M | 161.4M | 11.6M |
Accounts Receivable | 27.1M | 24.7M | 26.9M | 15.4M | 0 |
Inventory | - | - | - | - | - |
Other Current Assets | 40.3M | 29.1M | 32.7M | 7.1M | - |
Total Current Assets | 599.5M | 1.0B | 443.4M | 564.6M | 236.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | 955.4M | 516.6M | 463.0M | 101.1M | 14.4M |
Goodwill | 288.7M | 26.0M | 31.6M | 685.3M | 336.0K |
Intangible Assets | 45.0M | 26.0M | 31.6M | 14.2M | 336.0K |
Long-term Investments | 110.1M | 74.1M | 98.1M | 51.5M | 0 |
Other Non-Current Assets | 19.0M | 13.1M | 310.0K | 310.0K | - |
Total Non-Current Assets | 3.3B | 1.0B | 876.6M | 957.4M | 43.9M |
Total Assets | 3.9B | 2.1B | 1.3B | 1.5B | 280.1M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 17.6M | 23.2M | 18.4M | 20.0M | 718.0K |
Short-term Debt | 4.9M | 2.4M | 2.0M | 1.2M | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 23.6M | 271.0K | 24.3M | 58.5M | - |
Total Current Liabilities | 160.4M | 121.0M | 121.5M | 109.9M | 2.4M |
Non-Current Liabilities | |||||
Long-term Debt | 608.2M | 18.9M | 20.2M | 12.3M | 0 |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 6.2M | 6.7M | 8.2M | 6.2M | - |
Total Non-Current Liabilities | 631.2M | 42.0M | 47.0M | 63.7M | 679.0K |
Total Liabilities | 791.6M | 163.1M | 168.5M | 173.6M | 3.1M |
Equity | |||||
Common Stock | 3.8B | 2.7B | 1.9B | 1.6B | 507.0M |
Retained Earnings | -690.4M | -799.8M | -756.3M | -246.8M | -229.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.1B | 1.9B | 1.2B | 1.3B | 277.1M |
Key Metrics | |||||
Total Debt | 613.2M | 21.3M | 22.3M | 13.4M | 0 |
Working Capital | 439.1M | 887.6M | 321.8M | 454.7M | 233.9M |
Balance Sheet Composition
Riot Platforms Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 109.4M | -49.5M | -509.6M | -15.4M | -14.1M |
Depreciation & Amortization | 212.1M | 252.4M | 108.0M | 26.3M | 4.9M |
Stock-Based Compensation | 125.2M | 32.2M | 24.6M | 68.5M | 3.4M |
Working Capital Changes | 21.7M | -2.0M | -4.1M | -14.2M | -367.0K |
Operating Cash Flow | 160.7M | 219.2M | -448.6M | -117.5M | -11.2M |
Investing Activities | |||||
Capital Expenditures | -675.7M | -417.7M | -343.3M | -421.9M | -41.1M |
Acquisitions | -254.6M | 0 | 0 | -70.4M | 0 |
Investment Purchases | 0 | -4.5M | 0 | 0 | - |
Investment Sales | 0 | 0 | 1.8M | 1.8M | 0 |
Investing Cash Flow | -931.3M | -414.7M | -345.3M | -490.6M | -41.1M |
Financing Activities | |||||
Share Repurchases | -11.6M | -14.0M | -10.1M | -5.1M | -446.0K |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 594.4M | 6.9M | 0 | 0 | 0 |
Debt Repayment | -6.2M | -6.1M | 0 | 0 | 0 |
Financing Cash Flow | 1.5B | 749.4M | 272.3M | 664.8M | 257.0M |
Free Cash Flow | -1.5B | -391.0M | -352.3M | -508.1M | -44.1M |
Net Change in Cash | 747.4M | 553.9M | -521.6M | 56.7M | 204.7M |
Cash Flow Trend
Riot Platforms Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
23.33
Forward P/E
-33.32
Price to Book
1.25
Price to Sales
7.73
PEG Ratio
-33.32
Profitability Ratios
Profit Margin
-17.51%
Operating Margin
157.88%
Return on Equity
-3.23%
Return on Assets
0.44%
Financial Health
Current Ratio
1.38
Debt to Equity
26.38
Beta
4.62
Per Share Data
EPS (TTM)
$-0.40
Book Value per Share
$9.07
Revenue per Share
$1.71
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
riot | 4.2B | 23.33 | 1.25 | -3.23% | -17.51% | 26.38 |
Morgan Stanley | 231.1B | 16.40 | 2.35 | 14.13% | 22.49% | 438.54 |
Goldman Sachs | 221.3B | 16.10 | 1.94 | 12.74% | 28.40% | 588.39 |
Xp | 8.5B | 10.13 | 0.38 | 23.32% | 29.27% | 774.54 |
PJT Partners | 7.1B | 30.79 | 26.09 | 31.56% | 10.43% | 48.86 |
MarketAxess Holdings | 7.0B | 31.46 | 5.04 | 16.33% | 26.62% | 4.94 |
Financial data is updated regularly. All figures are in the company's reporting currency.