search
search

Menu

Home Watchlists Industries Screener Newsletter About Login Sign Up
BeyondSPX has rebranded as EveryTicker. We now operate at everyticker.com, reflecting our coverage across nearly all U.S. tickers. BeyondSPX has rebranded as EveryTicker.

Riot Platforms, Inc. (RIOT)

—
$19.22
+2.65 (15.99%)
Get curated updates for this stock by email. We filter for the most important fundamentals-focused developments and send only the key news to your inbox.

Data provided by IEX. Delayed 15 minutes.

Riot Platforms: The Megawatt Monetization Engine Transforming Bitcoin into Data Center Dominance (NASDAQ:RIOT)

By EveryTicker Research | Published on December 04, 2025

Riot Platforms operates as a vertically integrated Bitcoin miner and data center developer, leveraging a 1.8 GW power portfolio in Texas. Transitioning from pure mining to AI/HPC infrastructure, Riot uses mining revenues to fund data center expansions, targeting the growing AI compute demand in power-constrained markets.

Executive Summary / Key Takeaways

  • Strategic Inflection Point: Riot Platforms is executing a fundamental pivot from Bitcoin pure-play miner to vertically integrated data center developer, using its mining operations as a cash-generating bridge to fund a 1.8 gigawatt power portfolio transformation for AI/HPC workloads—a strategy that redefines its addressable market and valuation lens.

  • Power as the Ultimate Moat: With 1.7 gigawatts of fully approved, readily available power in the Dallas-Austin corridor and 925 acres of contiguous land, Riot possesses what management calls an "unmatched portfolio" in the most desirable data center markets, where ready-for-service power has become the scarcest and most valuable asset.

  • Mining as a Cash Engine, Not a Destination: Bitcoin mining generated $444.5 million in revenue through Q3 2025 with 59% gross margins and $31 million in quarterly power credits, proving the business model's ability to fund the data center pivot while maintaining approximately 4% global network share.

  • Vertical Integration Creates Execution Edge: The ESS Metron and E4A Solutions acquisitions have delivered $23 million in cumulative CapEx savings while providing control over long-lead electrical infrastructure—a critical advantage when supply-constrained items like switchgear can derail data center timelines.

  • Valuation Disconnect Preserves Asymmetry: Trading at 9.98x EV/Revenue and 12.50x EV/EBITDA despite owning infrastructure that commands premium multiples in AI/HPC markets, Riot's transformation remains underappreciated, though execution risks in the nascent data center business and ongoing litigation create meaningful downside scenarios.

Setting the Scene: From Bitcoin Miner to Power Infrastructure Platform

Riot Platforms, founded in 2000 in Castle Rock, Colorado, began its Bitcoin mining journey in 2017 when the entire network hash rate stood at just 3 exahash. What started as a straightforward crypto mining operation has evolved into something far more consequential: a power infrastructure platform sitting at the convergence of two explosive trends—Bitcoin's sound money thesis and AI's insatiable compute demand. This transformation didn't happen by accident; it was engineered through strategic acquisitions and a deliberate shift in capital allocation that redefined the company's purpose.

The pivotal moment arrived in 2021 with the Whinstone U.S. acquisition, bringing 700 megawatts of developed capacity at the Rockdale facility and legacy hosting agreements that taught Riot valuable lessons about third-party dependencies. The subsequent ESS Metron acquisition in December 2021 added electrical engineering and manufacturing capabilities, creating the foundation for vertical integration. These moves positioned Riot to control its destiny in an industry where power infrastructure represents the primary constraint.

By 2024, management recognized that Bitcoin mining, while profitable, was merely a means to maximize megawatt value. The January 2024 decision to retain all mined Bitcoin and the December 2024 convertible debt offering to purchase Bitcoin signaled conviction in crypto's long-term value. Simultaneously, the company began exploring AI/HPC data center development, culminating in the January 2025 formal announcement to convert 600 megawatts at Corsicana for high-performance computing. This dual-track strategy—monetizing power through mining today while building data center capacity for tomorrow—creates a sustainable growth cycle that competitors cannot easily replicate.

The industry structure validates this pivot. Bitcoin mining has become a scale game where network hash rate doubled between 2023 and 2024, compressing margins for inefficient operators. Meanwhile, the AI revolution has created what CEO Jason Les calls "insatiable" demand for data center capacity, with hyperscalers collectively committing over $200 billion in 2025 capex. Power availability has emerged as the key constraining factor, with lead times for new capacity reaching 36-42 months in major markets. Riot's 1.8 gigawatt portfolio, fully approved and operational today, represents one of the largest readily available power positions in the industry.

Technology, Products, and Strategic Differentiation: The Vertical Integration Moat

Riot's competitive advantage stems from a vertically integrated model that controls the entire stack from power procurement to electrical infrastructure deployment. The ESS Metron acquisition brought in-house manufacturing of power distribution equipment, while the E4A Solutions purchase added consulting, commissioning, and procurement services. This integration creates what EVP Jason Chung calls "powerful strategic advantages" in an environment where long-lead electrical infrastructure represents a major development bottleneck.

The engineering segment's $118.7 million backlog and 51% revenue growth in Q3 2025 demonstrate tangible demand for these capabilities. More importantly, the division has generated approximately $23 million in cumulative CapEx savings on equipment purchases since the ESS Metron acquisition, with ongoing savings expected to scale alongside data center operations. This isn't just cost reduction—it's risk mitigation. When Wall Street analysts cite low and medium voltage switchgear as among the most supply-constrained items for data center development, Riot's ability to manufacture these components internally ensures timeline protection and design quality.

The power strategy itself functions as a technology moat. By participating in ERCOT's Four Coincident Peak (4CP)" data-chart-data="{"annual": {"symbol": ["RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT"], "date": ["2005-12-31", "2006-12-31", "2007-12-31", "2008-12-31", "2009-12-31", "2010-12-31", "2011-12-31", "2012-12-31", "2013-12-31", "2014-12-31", "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"], "year": [2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024], "quarter": [0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0], "period": ["annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual"], "taxExp": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -1609000.0, -699000.0, -143000.0, 0.0, 254000.0, -11749000.0, -5093000.0, 744000.0], "revenue": [859921.0, 1190209.0, 848896.0, 869402.0, 504819.0, 438623.0, 281599.0, 62128.0, 140688.0, 262654.0, 198086.0, 96699.0, 269657.0, 7845000.0, 6837000.0, 12081000.0, 213243000.0, 259171000.0, 280678000.0, 376658000.0], "consolidatedIncome": [-2113789.0, -3108831.0, -6200526.0, -9568319.0, -15517565.0, -13337719.0, -10213801.0, -9212215.0, -12148655.0, -10443086.0, -8757565.0, -4272837.0, -19970932.0, -60213000.0, -20303000.0, -14107000.0, -15437000.0, -509553000.0, -49472000.0, 109401000.0], "intexp": [255116.0, 245958.0, 241608.0, 228548.0, 200136.0, 132786.0, 180509.0, 248129.0, 135218.0, 116180.0, 98964.0, 30161.0, 4806637.0, 123000.0, 122000.0, -85000.0, 296000.0, 1309000.0, 2854000.0, 1985000.0], "epsDil": [-36.0, -43.2, -58.0, -74.0, -112.0, -81.0, -61.0, -14.7, -5.8, -2.88, -2.26, -1.05, -3.3, -4.33, -1.02, -0.34, -0.17, -3.65, -0.28, 0.34], "grossProfit": [351309.0, 433503.0, 233264.0, 287726.0, -205388.0, 80529.0, 265254.0, 61536.0, 119495.0, 191184.0, 167500.0, 96699.0, 244471.0, 2025000.0, 740000.0, 5830000.0, 134732000.0, 184836000.0, 184081000.0, 187434000.0], "netIncComStock": [-2113789.0, -3108831.0, -6200526.0, -9568319.0, -15517565.0, -13337719.0, -10213801.0, -9212215.0, -12148655.0, -10443086.0, -8757565.0, -4272837.0, -19845873.0, -58008000.0, -20039000.0, -14114000.0, -15437000.0, -509553000.0, -49472000.0, 109401000.0], "netinc": [-2113789.0, -3108831.0, -6200526.0, -9568319.0, -15517565.0, -13337719.0, -10213801.0, -9212215.0, -12148655.0, -10443086.0, -8757565.0, -4272837.0, -19845873.0, -58008000.0, -20039000.0, -14114000.0, -15437000.0, -509553000.0, -49472000.0, 109401000.0], "ebit": [-1858673.0, -2862873.0, -5958918.0, -9339771.0, -15317429.0, -13204933.0, -10033292.0, -8964086.0, -12013437.0, -10326906.0, -8658601.0, -4242676.0, -16648236.0, -58584000.0, -20060000.0, -14199000.0, -14887000.0, -519993000.0, -51711000.0, 112130000.0], "shareswaDil": [59952.0, 72501.0, 109077.0, 129887.0, 138219.0, 163870.0, 167672.0, 624603.0, 2118613.0, 3579085.0, 3876961.0, 4065406.0, 6019817.0, 13403846.0, 19597977.0, 41976704.0, 93452764.0, 139433901.0, 175026051.0, 318925961.0], "shareswa": [59952.0, 72501.0, 109077.0, 129887.0, 138219.0, 163870.0, 167672.0, 624603.0, 2118613.0, 3579085.0, 3876961.0, 4065406.0, 6019817.0, 13403846.0, 19597977.0, 41976704.0, 93452764.0, 139433901.0, 175026051.0, 275980010.0], "eps": [-36.0, -43.2, -58.0, -74.0, -112.0, -81.0, -61.0, -14.7, -5.8, -2.88, -2.26, -1.05, -3.3, -4.33, -1.02, -0.34, -0.17, -3.65, -0.28, 0.4], "prefDVDs": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "nonControllingInterests": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -125059.0, -2205000.0, -264000.0, 7000.0, 0.0, 0.0, 0.0, 0.0], "netIncDiscOps": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 1115016.0, 3542964.0, -96000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "opinc": [-1902228.0, -2951785.0, -6445692.0, -10170971.0, -15549993.0, -13449562.0, -10976188.0, -8961662.0, -12103183.0, -10403036.0, -8748711.0, -5192364.0, -13154482.0, -59366000.0, -10082000.0, -6131000.0, -41007000.0, -584278000.0, -69768000.0, 105854000.0], "opex": [2253537.0, 3385288.0, 6678956.0, 10458697.0, 15344605.0, 13530091.0, 11241442.0, 9023198.0, 12222678.0, 10594220.0, 8916211.0, 5289063.0, 13398953.0, 61391000.0, 10822000.0, 11961000.0, 175739000.0, 769114000.0, 253849000.0, 81580000.0], "ebitda": [-1608746.0, -2618210.0, -5668093.0, -8972233.0, -14929226.0, -12712773.0, -9542777.0, -8533858.0, -11686903.0, -10038155.0, -8404783.0, -4246060.0, -15757347.0, -53317000.0, -17644000.0, -9338000.0, 11712000.0, -399862000.0, 203152000.0, 328091000.0], "ebt": [-2113789.0, -3108831.0, -6200526.0, -9568319.0, -15517565.0, -13337719.0, -10213801.0, -9212215.0, -12148655.0, -10443086.0, -8757565.0, -4272837.0, -21454873.0, -58707000.0, -20182000.0, -14114000.0, -15183000.0, -521302000.0, -54565000.0, 110145000.0], "costRev": [508612.0, 756706.0, 615632.0, 581676.0, 710207.0, 358094.0, 16345.0, 592.0, 21193.0, 71470.0, 30586.0, 0.0, 25186.0, 5820000.0, 6097000.0, 6251000.0, 78511000.0, 74335000.0, 96597000.0, 189224000.0], "sga": [1403400.0, 1973006.0, 4011753.0, 4433422.0, 6052968.0, 7417686.0, 5575221.0, 5184823.0, 5516504.0, 6559640.0, 6757074.0, 4411327.0, 7313626.0, 20858000.0, 9159000.0, 10251000.0, 87429000.0, 67452000.0, 100346000.0, 266915000.0], "rnd": [850137.0, 1412282.0, 2667203.0, 6025275.0, 9291637.0, 6112405.0, 5666221.0, 3838375.0, 6706174.0, 4034580.0, 2159137.0, 249164.0, 0.0, 0.0, 0.0, 0.0, 3582000.0, 57455000.0, 60614000.0, 41731000.0], "equity": [2422192.0, 4424973.0, 26503678.0, 17887952.0, 12813728.0, 11247437.0, 3825878.0, 10691000.0, 12949797.0, 23685123.0, 16070636.0, 14920359.0, 48869304.0, 5787000.0, 26242000.0, 277071000.0, 1348369000.0, 1151442000.0, 1888022000.0, 3143685000.0], "deferredRev": [200000.0, 200000.0, 200000.0, 1712039.0, 1448092.0, 1379698.0, 0.0, 1161509.0, 1382525.0, 1355411.0, 1258713.0, 1162014.0, 1065315.0, 969000.0, 873000.0, 776000.0, 27903000.0, 29197000.0, 22332000.0, 26126000.0], "liabilitiesNonCurrent": [3891946.0, 3622726.0, 3052825.0, 3553015.0, 3289563.0, 3180318.0, 2830041.0, 1844838.0, 3441049.0, 3256762.0, 3000794.0, 1065316.0, 1667617.0, 2711000.0, 776000.0, 679000.0, 63741000.0, 46979000.0, 42043000.0, 631237000.0], "retainedEarnings": [-7074157.0, -10182988.0, -16383514.0, -25951833.0, -41469398.0, -54807117.0, -65020918.0, -74233133.0, -86381788.0, -96824874.0, -105582439.0, -109855276.0, -139263480.0, -197199000.0, -217238000.0, -229912000.0, -246789000.0, -756342000.0, -799820000.0, -690419000.0], "liabilitiesCurrent": [773500.0, 700498.0, 2105469.0, 2745711.0, 3274820.0, 2731350.0, 2071926.0, 4078953.0, 2249023.0, 1781968.0, 1790767.0, 1055140.0, 1040524.0, 6658000.0, 3369000.0, 2397000.0, 109878000.0, 121543000.0, 121015000.0, 160385000.0], "debtCurrent": [168409.0, 184501.0, 694150.0, 358533.0, 107417.0, 273861.0, 1074185.0, 2290292.0, 319771.0, 312934.0, 301250.0, 139611.0, 135574.0, 0.0, 368000.0, 0.0, 1182000.0, 2009000.0, 2678000.0, 4935000.0], "acctRec": [265111.0, 368444.0, 67906.0, 63194.0, 47959.0, 73176.0, 35016.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 25260000.0, 46675000.0, 24706000.0, 27124000.0], "cashAndEq": [1980890.0, 3529262.0, 17376757.0, 11819505.0, 13366777.0, 8908080.0, 2968104.0, 10977974.0, 5658683.0, 3539911.0, 2012283.0, 5529848.0, 41651965.0, 225000.0, 7440000.0, 256475000.0, 578485000.0, 272761000.0, 812178000.0, 381416000.0], "accoci": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 150000.0, 222000.0], "sharesBasic": [71871.0, 74805.0, 117537.0, 129836.0, 156115.0, 167243.0, 167257.0, 964560.0, 2681798.0, 3873754.0, 3873754.0, 4503971.0, 8321137.0, 14496535.0, 24731215.0, 50927171.0, 115938152.0, 167296911.0, 206515415.0, 332325535.0], "debtNonCurrent": [3691946.0, 3402726.0, 2952825.0, 2754923.0, 2655418.0, 2546682.0, 2830041.0, 763132.0, 2150608.0, 1998049.0, 1838779.0, 0.0, 0.0, 1696000.0, 0.0, 0.0, 12257000.0, 20242000.0, 19450000.0, 608226000.0], "assetsCurrent": [2663490.0, 4305440.0, 26695149.0, 18870511.0, 14427431.0, 12306621.0, 4321044.0, 12528358.0, 14760727.0, 24895783.0, 16412052.0, 13743490.0, 42390985.0, 2311000.0, 12628000.0, 236265000.0, 564588000.0, 443381000.0, 1008571000.0, 599476000.0], "taxAssets": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "investments": [0.0, 0.0, 8486721.0, 5639208.0, 510120.0, 2932188.0, 1003124.0, 1162904.0, 8642648.0, 20998789.0, 15119991.0, 7506761.0, 3400164.0, 10320000.0, 13562000.0, 11936000.0, 187476000.0, 109420000.0, 311178000.0, 1788733000.0], "assetsNonCurrent": [4424148.0, 4442757.0, 4966823.0, 5316167.0, 4950680.0, 4852484.0, 4406801.0, 4086433.0, 3879142.0, 3828070.0, 4450145.0, 3297325.0, 9944555.0, 11549000.0, 17752000.0, 43882000.0, 957400000.0, 876583000.0, 1042509000.0, 3335831000.0], "totalLiabilities": [4665446.0, 4323224.0, 5158294.0, 6298726.0, 6564383.0, 5911668.0, 4901967.0, 5923791.0, 5690072.0, 5038730.0, 4791561.0, 2120456.0, 2708141.0, 9369000.0, 4145000.0, 3076000.0, 173619000.0, 168522000.0, 163058000.0, 791622000.0], "ppeq": [3431678.0, 3307999.0, 3529291.0, 3415728.0, 3310844.0, 3107134.0, 2795149.0, 2484539.0, 2266982.0, 2103880.0, 1954496.0, 5538.0, 4294166.0, 26000.0, 5418000.0, 10143000.0, 289669000.0, 714228000.0, 724607000.0, 1366279000.0], "intangibles": [992470.0, 1097813.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 938038.0, 2450389.0, 1207000.0, 459000.0, 336000.0, 349725000.0, 21477000.0, 15697000.0, 155940000.0], "inventory": [383151.0, 349698.0, 607324.0, 572286.0, 339546.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "taxLiabilities": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 699000.0, 143000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "acctPay": [461131.0, 375062.0, 313072.0, 833240.0, 1545549.0, 1126172.0, 581713.0, 613925.0, 780514.0, 437519.0, 701064.0, 253817.0, 410029.0, 3829000.0, 717000.0, 718000.0, 20037000.0, 18445000.0, 23157000.0, 17609000.0], "deposits": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "investmentsNonCurrent": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 972000.0, 0.0, 3200000.0, 9613000.0, 9723000.0, 310000.0, 26079000.0, 0.0, 0.0, 1654468000.0], "investmentsCurrent": [0.0, 0.0, 8486721.0, 5639208.0, 510120.0, 2932188.0, 1003124.0, 1162904.0, 8642648.0, 20998789.0, 14147991.0, 7506761.0, 200164.0, 707000.0, 3839000.0, 11626000.0, 161397000.0, 109420000.0, 311178000.0, 134265000.0], "debt": [3860355.0, 3587227.0, 3646975.0, 3113456.0, 2762835.0, 2820543.0, 3904226.0, 3053424.0, 2470379.0, 2310983.0, 2140029.0, 139611.0, 135574.0, 1696000.0, 368000.0, 0.0, 13439000.0, 22251000.0, 22128000.0, 613161000.0], "totalAssets": [7087638.0, 8748197.0, 31661972.0, 24186678.0, 19378111.0, 17159105.0, 8727845.0, 16614791.0, 18639869.0, 28723853.0, 20862197.0, 17040815.0, 52335540.0, 13860000.0, 30380000.0, 280147000.0, 1521988000.0, 1319964000.0, 2051080000.0, 3935307000.0], "businessAcqDisposals": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -28800.0, 1329324.0, -1104000.0, 0.0, 0.0, -70446000.0, 0.0, 0.0, -58064000.0], "ncfo": [-1610587.0, -2569317.0, -3606911.0, -6442877.0, -11363647.0, -10706614.0, -8332942.0, -5488975.0, -9729654.0, -9203522.0, -6868724.0, -5519744.0, -4440050.0, -19052000.0, -15415000.0, -2849000.0, -86082000.0, 530000.0, 33085000.0, -255052000.0], "depamor": [249927.0, 244663.0, 290825.0, 367538.0, 388203.0, 492160.0, 490515.0, 430228.0, 326534.0, 288751.0, 253818.0, -3384.0, 890889.0, 5267000.0, 2416000.0, 4861000.0, 26599000.0, 120131000.0, 254863000.0, 215961000.0], "ncfx": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "issrepayEquity": [3362302.0, 4602853.0, 27031051.0, -431559.0, 8728405.0, 9407557.0, 1456065.0, 15146400.0, 12969587.0, 20122652.0, 0.0, 0.0, 40068181.0, 1155000.0, 24825000.0, 267176000.0, 680541000.0, 294711000.0, 764395000.0, 965468000.0], "sbcomp": [214352.0, 508759.0, 1248180.0, 1384152.0, 1714936.0, 2363871.0, 1336177.0, 930937.0, 1437865.0, 1055760.0, 1143078.0, 545549.0, 3768049.0, 5063000.0, 745000.0, 3407000.0, 68491000.0, 24555000.0, 32170000.0, 125204000.0], "ncfi": [-197667.0, -232037.0, -9309639.0, 2094342.0, 4533135.0, -2923475.0, 1610801.0, -316118.0, -7631490.0, -12559820.0, 5794875.0, 9348421.0, 5578995.0, -24862000.0, -3249000.0, -41130000.0, -490625000.0, -354863000.0, -414766000.0, -1508805000.0], "ncff": [3211039.0, 4349726.0, 26764045.0, -1208717.0, 8377784.0, 9171392.0, 782165.0, 13814963.0, 12041853.0, 19644570.0, -453779.0, -311112.0, 34983172.0, 2487000.0, 25879000.0, 259921000.0, 665640000.0, 272346000.0, 748522000.0, 1517989000.0], "ncf": [1402785.0, 1548372.0, 13847495.0, -5557252.0, 1547272.0, -4458697.0, -5939976.0, 8009870.0, -5319291.0, -2118772.0, -1527628.0, 3517565.0, 36122117.0, -41427000.0, 7215000.0, 215942000.0, 88933000.0, -81987000.0, 366841000.0, -245868000.0], "freeCashFlow": [-1665868.0, -2662765.0, -4097799.0, -6706038.0, -11607416.0, -10898123.0, -8423042.0, -5532667.0, -9755970.0, -9199664.0, -6860614.0, -3710957.0, -4440050.0, -39247000.0, -21822000.0, -43935000.0, -508031000.0, -342805000.0, -384647000.0, -923549000.0], "investmentsAcqDisposals": [0.0, 0.0, -8486721.0, 2847513.0, 5129088.0, -2422068.0, 1929064.0, -159780.0, -7479744.0, -12356141.0, 5878798.0, 7613230.0, 4306761.0, -2801000.0, 3196000.0, 0.0, 1800000.0, 1808000.0, -4500000.0, -781254000.0], "issrepayDebt": [-151263.0, -273127.0, -267006.0, -777158.0, -350621.0, -236165.0, -673900.0, -1331437.0, -927734.0, -478082.0, -453779.0, -311112.0, 4477322.0, 1560000.0, 2050000.0, 0.0, 0.0, 0.0, 784000.0, 572914000.0], "payDiv": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -9562331.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "capex": [-55281.0, -93448.0, -490888.0, -263161.0, -243769.0, -191509.0, -90100.0, -43692.0, -26316.0, 3858.0, 8110.0, 1808787.0, 0.0, -20195000.0, -6407000.0, -41086000.0, -421949000.0, -343335000.0, -417732000.0, -668497000.0], "shareFactor": [1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0], "costOfRevenue": [508612.0, 756706.0, 615632.0, 581676.0, 710207.0, 358094.0, 16345.0, 592.0, 21193.0, 71470.0, 30586.0, 0.0, 25186.0, 5820000.0, 6097000.0, 6251000.0, 78511000.0, 74335000.0, 96597000.0, 189224000.0], "operatingExpenses": [2253537.0, 3385288.0, 6678956.0, 10458697.0, 15344605.0, 13530091.0, 11241442.0, 9023198.0, 12222678.0, 10594220.0, 8916211.0, 5289063.0, 13398953.0, 61391000.0, 10822000.0, 11961000.0, 175739000.0, 769114000.0, 253849000.0, 81580000.0], "operatingIncome": [-1902228.0, -2951785.0, -6445692.0, -10170971.0, -15549993.0, -13449562.0, -10976188.0, -8961662.0, -12103183.0, -10403036.0, -8748711.0, -5192364.0, -13154482.0, -59366000.0, -10082000.0, -6131000.0, -41007000.0, -584278000.0, -69768000.0, 105854000.0], "netIncome": [-2113789.0, -3108831.0, -6200526.0, -9568319.0, -15517565.0, -13337719.0, -10213801.0, -9212215.0, -12148655.0, -10443086.0, -8757565.0, -4272837.0, -19845873.0, -58008000.0, -20039000.0, -14114000.0, -15437000.0, -509553000.0, -49472000.0, 109401000.0], "epsdiluted": [-36.0, -43.2, -58.0, -74.0, -112.0, -81.0, -61.0, -14.7, -5.8, -2.88, -2.26, -1.05, -3.3, -4.33, -1.02, -0.34, -0.17, -3.65, -0.28, 0.34], "interestExpense": [255116.0, 245958.0, 241608.0, 228548.0, 200136.0, 132786.0, 180509.0, 248129.0, 135218.0, 116180.0, 98964.0, 30161.0, 4806637.0, 123000.0, 122000.0, -85000.0, 296000.0, 1309000.0, 2854000.0, 1985000.0], "taxExpense": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -1609000.0, -699000.0, -143000.0, 0.0, 254000.0, -11749000.0, -5093000.0, 744000.0], "researchAndDevelopmentExpenses": [850137.0, 1412282.0, 2667203.0, 6025275.0, 9291637.0, 6112405.0, 5666221.0, 3838375.0, 6706174.0, 4034580.0, 2159137.0, 249164.0, 0.0, 0.0, 0.0, 0.0, 3582000.0, 57455000.0, 60614000.0, 41731000.0], "sellingGeneralAndAdministrativeExpenses": [1403400.0, 1973006.0, 4011753.0, 4433422.0, 6052968.0, 7417686.0, 5575221.0, 5184823.0, 5516504.0, 6559640.0, 6757074.0, 4411327.0, 7313626.0, 20858000.0, 9159000.0, 10251000.0, 87429000.0, 67452000.0, 100346000.0, 266915000.0], "totalCurrentAssets": [2663490.0, 4305440.0, 26695149.0, 18870511.0, 14427431.0, 12306621.0, 4321044.0, 12528358.0, 14760727.0, 24895783.0, 16412052.0, 13743490.0, 42390985.0, 2311000.0, 12628000.0, 236265000.0, 564588000.0, 443381000.0, 1008571000.0, 599476000.0], "cashAndCashEquivalents": [1980890.0, 3529262.0, 17376757.0, 11819505.0, 13366777.0, 8908080.0, 2968104.0, 10977974.0, 5658683.0, 3539911.0, 2012283.0, 5529848.0, 41651965.0, 225000.0, 7440000.0, 256475000.0, 578485000.0, 272761000.0, 812178000.0, 381416000.0], "netReceivables": [265111.0, 368444.0, 67906.0, 63194.0, 47959.0, 73176.0, 35016.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 25260000.0, 46675000.0, 24706000.0, 27124000.0], "totalCurrentLiabilities": [773500.0, 700498.0, 2105469.0, 2745711.0, 3274820.0, 2731350.0, 2071926.0, 4078953.0, 2249023.0, 1781968.0, 1790767.0, 1055140.0, 1040524.0, 6658000.0, 3369000.0, 2397000.0, 109878000.0, 121543000.0, 121015000.0, 160385000.0], "totalDebt": [3860355.0, 3587227.0, 3646975.0, 3113456.0, 2762835.0, 2820543.0, 3904226.0, 3053424.0, 2470379.0, 2310983.0, 2140029.0, 139611.0, 135574.0, 1696000.0, 368000.0, 0.0, 13439000.0, 22251000.0, 22128000.0, 613161000.0], "shortTermDebt": [168409.0, 184501.0, 694150.0, 358533.0, 107417.0, 273861.0, 1074185.0, 2290292.0, 319771.0, 312934.0, 301250.0, 139611.0, 135574.0, 0.0, 368000.0, 0.0, 1182000.0, 2009000.0, 2678000.0, 4935000.0], "longTermDebt": [3691946.0, 3402726.0, 2952825.0, 2754923.0, 2655418.0, 2546682.0, 2830041.0, 763132.0, 2150608.0, 1998049.0, 1838779.0, 0.0, 0.0, 1696000.0, 0.0, 0.0, 12257000.0, 20242000.0, 19450000.0, 608226000.0], "totalStockholdersEquity": [2422192.0, 4424973.0, 26503678.0, 17887952.0, 12813728.0, 11247437.0, 3825878.0, 10691000.0, 12949797.0, 23685123.0, 16070636.0, 14920359.0, 48869304.0, 5787000.0, 26242000.0, 277071000.0, 1348369000.0, 1151442000.0, 1888022000.0, 3143685000.0], "accountPayable": [461131.0, 375062.0, 313072.0, 833240.0, 1545549.0, 1126172.0, 581713.0, 613925.0, 780514.0, 437519.0, 701064.0, 253817.0, 410029.0, 3829000.0, 717000.0, 718000.0, 20037000.0, 18445000.0, 23157000.0, 17609000.0], "shortTermInvestments": [0.0, 0.0, 8486721.0, 5639208.0, 510120.0, 2932188.0, 1003124.0, 1162904.0, 8642648.0, 20998789.0, 14147991.0, 7506761.0, 200164.0, 707000.0, 3839000.0, 11626000.0, 161397000.0, 109420000.0, 311178000.0, 134265000.0], "longTermInvestments": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 972000.0, 0.0, 3200000.0, 9613000.0, 9723000.0, 310000.0, 26079000.0, 0.0, 0.0, 1654468000.0], "propertyPlantEquipmentNet": [3431678.0, 3307999.0, 3529291.0, 3415728.0, 3310844.0, 3107134.0, 2795149.0, 2484539.0, 2266982.0, 2103880.0, 1954496.0, 5538.0, 4294166.0, 26000.0, 5418000.0, 10143000.0, 289669000.0, 714228000.0, 724607000.0, 1366279000.0], "intangibleAssets": [992470.0, 1097813.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 938038.0, 2450389.0, 1207000.0, 459000.0, 336000.0, 349725000.0, 21477000.0, 15697000.0, 155940000.0], "deferredRevenue": [200000.0, 200000.0, 200000.0, 1712039.0, 1448092.0, 1379698.0, 0.0, 1161509.0, 1382525.0, 1355411.0, 1258713.0, 1162014.0, 1065315.0, 969000.0, 873000.0, 776000.0, 27903000.0, 29197000.0, 22332000.0, 26126000.0], "operatingCashFlow": [-1610587.0, -2569317.0, -3606911.0, -6442877.0, -11363647.0, -10706614.0, -8332942.0, -5488975.0, -9729654.0, -9203522.0, -6868724.0, -5519744.0, -4440050.0, -19052000.0, -15415000.0, -2849000.0, -86082000.0, 530000.0, 33085000.0, -255052000.0], "netCashUsedForInvestingActivites": [-197667.0, -232037.0, -9309639.0, 2094342.0, 4533135.0, -2923475.0, 1610801.0, -316118.0, -7631490.0, -12559820.0, 5794875.0, 9348421.0, 5578995.0, -24862000.0, -3249000.0, -41130000.0, -490625000.0, -354863000.0, -414766000.0, -1508805000.0], "netCashUsedProvidedByFinancingActivities": [3211039.0, 4349726.0, 26764045.0, -1208717.0, 8377784.0, 9171392.0, 782165.0, 13814963.0, 12041853.0, 19644570.0, -453779.0, -311112.0, 34983172.0, 2487000.0, 25879000.0, 259921000.0, 665640000.0, 272346000.0, 748522000.0, 1517989000.0], "capitalExpenditure": [-55281.0, -93448.0, -490888.0, -263161.0, -243769.0, -191509.0, -90100.0, -43692.0, -26316.0, 3858.0, 8110.0, 1808787.0, 0.0, -20195000.0, -6407000.0, -41086000.0, -421949000.0, -343335000.0, -417732000.0, -668497000.0], "netChangeInCash": [1402785.0, 1548372.0, 13847495.0, -5557252.0, 1547272.0, -4458697.0, -5939976.0, 8009870.0, -5319291.0, -2118772.0, -1527628.0, 3517565.0, 36122117.0, -41427000.0, 7215000.0, 215942000.0, 88933000.0, -81987000.0, 366841000.0, -245868000.0], "dividendsPaid": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -9562331.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "acquisitionsNet": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -28800.0, 1329324.0, -1104000.0, 0.0, 0.0, -70446000.0, 0.0, 0.0, -58064000.0], "investmentsInPropertyPlantAndEquipment": [0.0, 0.0, -8486721.0, 2847513.0, 5129088.0, -2422068.0, 1929064.0, -159780.0, -7479744.0, -12356141.0, 5878798.0, 7613230.0, 4306761.0, -2801000.0, 3196000.0, 0.0, 1800000.0, 1808000.0, -4500000.0, -781254000.0], "debtRepayment": [-151263.0, -273127.0, -267006.0, -777158.0, -350621.0, -236165.0, -673900.0, -1331437.0, -927734.0, -478082.0, -453779.0, -311112.0, 4477322.0, 1560000.0, 2050000.0, 0.0, 0.0, 0.0, 784000.0, 572914000.0], "commonStockRepurchased": [3362302.0, 4602853.0, 27031051.0, -431559.0, 8728405.0, 9407557.0, 1456065.0, 15146400.0, 12969587.0, 20122652.0, 0.0, 0.0, 40068181.0, 1155000.0, 24825000.0, 267176000.0, 680541000.0, 294711000.0, 764395000.0, 965468000.0], "depreciationAndAmortization": [249927.0, 244663.0, 290825.0, 367538.0, 388203.0, 492160.0, 490515.0, 430228.0, 326534.0, 288751.0, 253818.0, -3384.0, 890889.0, 5267000.0, 2416000.0, 4861000.0, 26599000.0, 120131000.0, 254863000.0, 215961000.0], "stockBasedCompensation": [214352.0, 508759.0, 1248180.0, 1384152.0, 1714936.0, 2363871.0, 1336177.0, 930937.0, 1437865.0, 1055760.0, 1143078.0, 545549.0, 3768049.0, 5063000.0, 745000.0, 3407000.0, 68491000.0, 24555000.0, 32170000.0, 125204000.0]}, "quarterly": {"symbol": ["RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT", "RIOT"], "date": ["2020-12-31", "2021-03-31", "2021-06-30", "2021-09-30", "2021-12-31", "2022-03-31", "2022-06-30", "2022-09-30", "2022-12-31", "2023-03-31", "2023-06-30", "2023-09-30", "2023-12-31", "2024-03-31", "2024-06-30", "2024-09-30", "2024-12-31", "2025-03-31", "2025-06-30", "2025-09-30"], "year": [2020, 2021, 2021, 2021, 2021, 2022, 2022, 2022, 2022, 2023, 2023, 2023, 2023, 2024, 2024, 2024, 2024, 2025, 2025, 2025], "quarter": [4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3], "period": ["quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter"], "netinc": [2470000.0, 7530000.0, 19337000.0, -15343000.0, -26961000.0, 36578000.0, -353559000.0, -32435000.0, -160137000.0, 18513000.0, -27387000.0, -80040000.0, 39442000.0, 211777000.0, -84449000.0, -154362000.0, 136435000.0, -296367000.0, 219454000.0, 104480000.0], "ebt": [2470000.0, 7530000.0, 23067000.0, -15343000.0, -30437000.0, 36890000.0, -359758000.0, -35387000.0, -163047000.0, 13544000.0, -27275000.0, -80197000.0, 39363000.0, 211755000.0, -84394000.0, -154330000.0, 137114000.0, -295930000.0, 219774000.0, 106165000.0], "costRev": [2102000.0, 7534000.0, 13061000.0, 25615000.0, 32301000.0, 34079000.0, 33179000.0, 28900000.0, -21823000.0, 47559000.0, 23647000.0, 24449000.0, 26602000.0, 36549000.0, 35275000.0, 51472000.0, 65928000.0, 74818000.0, 78175000.0, 95765000.0], "opinc": [2942000.0, 7355000.0, -21359000.0, -11301000.0, -15731000.0, -4649000.0, -414169000.0, -18128000.0, -147332000.0, 23152000.0, -45292000.0, -86489000.0, 38861000.0, 183710000.0, -144525000.0, -97195000.0, 163864000.0, -284020000.0, 249503000.0, 69260000.0], "sga": [2287000.0, 5462000.0, 3512000.0, 40307000.0, 39458000.0, 10910000.0, 10713000.0, 16004000.0, 29903000.0, 12675000.0, 19836000.0, 29067000.0, 38768000.0, 57652000.0, 61189000.0, 66936000.0, 81138000.0, 71448000.0, 75902000.0, 69832000.0], "revenue": [5291000.0, 23197000.0, 34348000.0, 64808000.0, 90890000.0, 79787000.0, 72947000.0, 46290000.0, 60147000.0, 73236000.0, 76739000.0, 51891000.0, 78812000.0, 79296000.0, 70018000.0, 84786000.0, 142558000.0, 161387000.0, 152988000.0, 180229000.0], "rnd": [0.0, 0.0, 0.0, 0.0, 3582000.0, 11549000.0, 15175000.0, 13780000.0, 16951000.0, 15563000.0, 18182000.0, 13194000.0, 13675000.0, 6018000.0, 8261000.0, 13517000.0, 13935000.0, 11806000.0, 9858000.0, 13707000.0], "netIncComStock": [2470000.0, 7530000.0, 19337000.0, -15343000.0, -26961000.0, 36578000.0, -353559000.0, -32435000.0, -160137000.0, 18513000.0, -27387000.0, -80040000.0, 39442000.0, 211777000.0, -84449000.0, -154362000.0, 136435000.0, -296367000.0, 219454000.0, 104480000.0], "shareswa": [41976704.0, 83163400.0, 88681338.0, 96064036.0, 105760516.0, 117042347.0, 130405502.0, 153895123.0, 156052590.0, 167342500.0, 167342813.0, 180952689.0, 193829484.0, 259506242.0, 264625308.0, 286243674.0, 317986955.0, 329508458.0, 336278380.0, 347085375.0], "nonControllingInterests": [7000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "grossProfit": [3189000.0, 15663000.0, 21287000.0, 39193000.0, 58589000.0, 45708000.0, 39768000.0, 17390000.0, 81970000.0, 25677000.0, 53092000.0, 27442000.0, 52210000.0, 42747000.0, 34743000.0, 33314000.0, 76630000.0, 86569000.0, 74813000.0, 84464000.0], "ebitda": [4118000.0, 10201000.0, 28779000.0, -3255000.0, -24013000.0, 51849000.0, -338746000.0, -7092000.0, -105873000.0, 77300000.0, 34592000.0, -17222000.0, 108482000.0, 245290000.0, -45886000.0, -92942000.0, 243814000.0, -214435000.0, 310454000.0, 198760000.0], "opex": [247000.0, 8308000.0, 42646000.0, 50494000.0, 74320000.0, 50357000.0, 453937000.0, 35518000.0, 229302000.0, 2525000.0, 98384000.0, 113931000.0, 13349000.0, -140963000.0, 179268000.0, 130509000.0, -87234000.0, 370589000.0, -174690000.0, 15204000.0], "prefDVDs": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "epsDil": [0.12, 0.09, 0.22, -0.16, -0.3, 0.31, -2.71, -0.21, -1.04, 0.11, -0.16, -0.44, 0.25, 0.81, -0.32, -0.54, 0.44, -0.9, 0.58, 0.26], "consolidatedIncome": [2477000.0, 7530000.0, 19337000.0, -15343000.0, -26961000.0, 36578000.0, -353559000.0, -32435000.0, -160137000.0, 18513000.0, -27387000.0, -80040000.0, 39442000.0, 211777000.0, -84449000.0, -154362000.0, 136435000.0, -296367000.0, 219454000.0, 104480000.0], "ebit": [2385000.0, 7355000.0, 22987000.0, -15383000.0, -29846000.0, 37247000.0, -359758000.0, -35735000.0, -161747000.0, 17374000.0, -32118000.0, -82515000.0, 45548000.0, 212139000.0, -84080000.0, -153975000.0, 160231000.0, -293622000.0, 225867000.0, 114217000.0], "taxExp": [0.0, 0.0, 3730000.0, 0.0, -3476000.0, 312000.0, -6199000.0, -2952000.0, -2910000.0, -4969000.0, 112000.0, -157000.0, -79000.0, -22000.0, 55000.0, 32000.0, 679000.0, 437000.0, 320000.0, 1685000.0], "netIncDiscOps": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "shareswaDil": [41976704.0, 83712151.0, 89241044.0, 96064036.0, 104121934.0, 117042347.0, 130405502.0, 153895123.0, 156052590.0, 172114333.0, 167342813.0, 180952689.0, 193829484.0, 262358332.0, 264625308.0, 286243674.0, 318925961.0, 329508458.0, 382677364.0, 403179486.0], "eps": [0.12, 0.09, 0.22, -0.16, -0.3, 0.31, -2.71, -0.21, -1.04, 0.11, -0.16, -0.44, 0.25, 0.82, -0.32, -0.54, 0.5, -0.9, 0.65, 0.3], "intexp": [-85000.0, -175000.0, -80000.0, -40000.0, 591000.0, 357000.0, 0.0, -348000.0, 1300000.0, 3830000.0, -4843000.0, -2318000.0, 6185000.0, 384000.0, 314000.0, 355000.0, 23117000.0, 2308000.0, 6093000.0, 8052000.0], "sharesBasic": [50927171.0, 84120723.0, 84144732.0, 95948232.0, 115938152.0, 117273760.0, 127033283.0, 154536152.0, 167296911.0, 166979322.0, 175078000.0, 185305831.0, 206515415.0, 253538213.0, 288784946.0, 303524067.0, 332325535.0, 350207536.0, 357263742.0, 369623180.0], "debtNonCurrent": [0.0, 0.0, 6620000.0, 7254000.0, 12257000.0, 20346000.0, 19968000.0, 20510000.0, 20242000.0, 20997000.0, 19510000.0, 19516000.0, 19450000.0, 20767000.0, 19977000.0, 26150000.0, 608226000.0, 612581000.0, 611172000.0, 612464000.0], "taxAssets": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "liabilitiesNonCurrent": [679000.0, 655000.0, 154731000.0, 158518000.0, 63741000.0, 45894000.0, 47093000.0, 47193000.0, 46979000.0, 46104000.0, 43689000.0, 43568000.0, 42043000.0, 43192000.0, 41779000.0, 47039000.0, 631237000.0, 634877000.0, 614578000.0, 615518000.0], "retainedEarnings": [-229912000.0, -222382000.0, -203045000.0, -218388000.0, -246789000.0, -202209000.0, -568543000.0, -591612000.0, -756342000.0, -812030000.0, -839717000.0, -885042000.0, -799820000.0, -588043000.0, -672492000.0, -826854000.0, -690419000.0, -986786000.0, -767332000.0, -662852000.0], "investmentsNonCurrent": [310000.0, 310000.0, 30670000.0, 38083000.0, 26079000.0, 69762000.0, 130693000.0, 112944000.0, 0.0, 91719000.0, 104828000.0, 108771000.0, 0.0, 605595000.0, 585054000.0, 660350000.0, 1654468000.0, 1586545000.0, 2065580000.0, 2200053000.0], "investmentsCurrent": [11626000.0, 34567000.0, 73053000.0, 115960000.0, 161397000.0, 198827000.0, 128602000.0, 127321000.0, 109420000.0, 121850000.0, 140931000.0, 151825000.0, 311178000.0, 0.0, 157622000.0, 190134000.0, 134265000.0, 71027000.0, 62508000.0, 0.0], "investments": [11936000.0, 34877000.0, 103723000.0, 154043000.0, 187476000.0, 268589000.0, 259295000.0, 240265000.0, 109420000.0, 213569000.0, 245759000.0, 260596000.0, 311178000.0, 605595000.0, 742676000.0, 850484000.0, 1788733000.0, 1657572000.0, 2128088000.0, 2200053000.0], "acctRec": [0.0, 0.0, 27000.0, 3632000.0, 25260000.0, 27077000.0, 29870000.0, 32504000.0, 46675000.0, 33555000.0, 32244000.0, 35196000.0, 24706000.0, 27402000.0, 27961000.0, 30716000.0, 27124000.0, 19524000.0, 25427000.0, 26539000.0], "totalAssets": [280147000.0, 375905000.0, 906369000.0, 954407000.0, 1521988000.0, 1549755000.0, 1436225000.0, 1453622000.0, 1319964000.0, 1250315000.0, 1358930000.0, 1455384000.0, 2051080000.0, 2611243000.0, 2723587000.0, 2922296000.0, 3935307000.0, 3719017000.0, 4285401000.0, 4478816000.0], "totalLiabilities": [3076000.0, 8088000.0, 192206000.0, 184092000.0, 173619000.0, 162071000.0, 147660000.0, 154251000.0, 168522000.0, 158170000.0, 118020000.0, 114683000.0, 163058000.0, 135839000.0, 139074000.0, 173267000.0, 791622000.0, 774179000.0, 989485000.0, 974066000.0], "ppeq": [10143000.0, 28306000.0, 135255000.0, 207443000.0, 289669000.0, 346748000.0, 432410000.0, 671954000.0, 714228000.0, 739079000.0, 720858000.0, 688872000.0, 724607000.0, 843408000.0, 1061037000.0, 1196830000.0, 1366279000.0, 1339248000.0, 1332535000.0, 1395022000.0], "inventory": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "taxLiabilities": [0.0, 0.0, 41491000.0, 41491000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "cashAndEq": [256475000.0, 241012000.0, 226044000.0, 152296000.0, 578485000.0, 443941000.0, 633493000.0, 433476000.0, 272761000.0, 219975000.0, 319590000.0, 411043000.0, 812178000.0, 950016000.0, 682922000.0, 564758000.0, 381416000.0, 283103000.0, 418907000.0, 471555000.0], "deferredRev": [776000.0, 752000.0, 23513000.0, 22802000.0, 27903000.0, 27038000.0, 27891000.0, 32148000.0, 29197000.0, 25486000.0, 22640000.0, 24682000.0, 22332000.0, 21452000.0, 23538000.0, 25480000.0, 26126000.0, 24519000.0, 22650000.0, 20189000.0], "acctPay": [718000.0, 2904000.0, 28607000.0, 14651000.0, 20037000.0, 11269000.0, 18761000.0, 12664000.0, 18445000.0, 19685000.0, 12616000.0, 8898000.0, 23157000.0, 13504000.0, 5093000.0, 12512000.0, 17609000.0, 7935000.0, 18057000.0, 12698000.0], "intangibles": [336000.0, 351000.0, 357122000.0, 352044000.0, 349725000.0, 362871000.0, 13371000.0, 13017000.0, 21477000.0, 20072000.0, 18622000.0, 17159000.0, 15697000.0, 14214000.0, 12778000.0, 108094000.0, 155940000.0, 155163000.0, 154569000.0, 153627000.0], "assetsNonCurrent": [43882000.0, 99697000.0, 685046000.0, 775383000.0, 957400000.0, 1110051000.0, 939794000.0, 976727000.0, 876583000.0, 884636000.0, 876176000.0, 941996000.0, 1042509000.0, 1826146000.0, 1979763000.0, 2205431000.0, 3335831000.0, 3269459000.0, 3769298000.0, 3950223000.0], "debtCurrent": [0.0, 0.0, 1680000.0, 1125000.0, 1182000.0, 1507000.0, 1518000.0, 1699000.0, 2009000.0, 1323000.0, 2343000.0, 2388000.0, 2678000.0, 2879000.0, 3022000.0, 4948000.0, 4935000.0, 6030000.0, 258353000.0, 259386000.0], "equity": [277071000.0, 367817000.0, 714163000.0, 770315000.0, 1348369000.0, 1387684000.0, 1288565000.0, 1299371000.0, 1151442000.0, 1092145000.0, 1240910000.0, 1340701000.0, 1888022000.0, 2475404000.0, 2584513000.0, 2749029000.0, 3143685000.0, 2944838000.0, 3295916000.0, 3504750000.0], "deposits": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "accoci": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 150000.0, 9000.0, -19000.0, 189000.0, 222000.0, 245000.0, 195000.0, 221000.0], "debt": [0.0, 0.0, 8300000.0, 8379000.0, 13439000.0, 21853000.0, 21486000.0, 22209000.0, 22251000.0, 22320000.0, 21853000.0, 21904000.0, 22128000.0, 23646000.0, 22999000.0, 31098000.0, 613161000.0, 618611000.0, 869525000.0, 871850000.0], "liabilitiesCurrent": [2397000.0, 7433000.0, 37475000.0, 25574000.0, 109878000.0, 116177000.0, 100567000.0, 107058000.0, 121543000.0, 112066000.0, 74331000.0, 71115000.0, 121015000.0, 92647000.0, 97295000.0, 126228000.0, 160385000.0, 139302000.0, 374907000.0, 358548000.0], "assetsCurrent": [236265000.0, 276208000.0, 221323000.0, 179024000.0, 564588000.0, 439704000.0, 496431000.0, 476895000.0, 443381000.0, 365679000.0, 482754000.0, 513388000.0, 1008571000.0, 785097000.0, 743824000.0, 716865000.0, 599476000.0, 449558000.0, 516103000.0, 528593000.0], "businessAcqDisposals": [0.0, 0.0, -40879000.0, 0.0, -29567000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -7203000.0, -50861000.0, 0.0, -7250000.0, 0.0], "payDiv": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "capex": [-23563000.0, -58623000.0, -33489000.0, -89904000.0, -239933000.0, -140240000.0, -129648000.0, -54707000.0, -18740000.0, -50955000.0, -56469000.0, -124928000.0, -185380000.0, -196638000.0, -193197000.0, -123475000.0, -155187000.0, -59513000.0, -120125000.0, -131809000.0], "ncfo": [5973000.0, -5989000.0, -21171000.0, -33714000.0, -25208000.0, -45318000.0, 30925000.0, 13429000.0, 1494000.0, 32363000.0, -38147000.0, -6166000.0, 45035000.0, -57853000.0, -42512000.0, -56331000.0, -98356000.0, -122060000.0, -231325000.0, -114015000.0], "depamor": [1733000.0, 2846000.0, 5792000.0, 12128000.0, 5833000.0, 14602000.0, 21012000.0, 28643000.0, 55874000.0, 59926000.0, 66710000.0, 65293000.0, 62934000.0, 33151000.0, 38194000.0, 61033000.0, 83583000.0, 79187000.0, 84587000.0, 84543000.0], "issrepayEquity": [217589000.0, 84417000.0, -112000.0, 35223000.0, 561013000.0, -8307000.0, 272229000.0, 31054000.0, -265000.0, -1313000.0, 176792000.0, 135196000.0, 453720000.0, 351226000.0, 165015000.0, 218707000.0, 230520000.0, 69551000.0, 53765000.0, 73089000.0], "ncff": [211928000.0, 82280000.0, -112000.0, 34315000.0, 549157000.0, -13150000.0, 255632000.0, 30314000.0, -450000.0, -933000.0, 173023000.0, 132025000.0, 444407000.0, 343674000.0, 161379000.0, 209044000.0, 803892000.0, 67857000.0, 304494000.0, 71470000.0], "ncfx": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "ncf": [193296000.0, 17630000.0, -93829000.0, -89303000.0, 254435000.0, -198734000.0, 156902000.0, -15733000.0, -24422000.0, -42558000.0, 101406000.0, 931000.0, 307062000.0, 91328000.0, -207329000.0, -52786000.0, -77081000.0, -113430000.0, 92377000.0, 76109000.0], "sbcomp": [559000.0, 936000.0, 969000.0, 36023000.0, 30563000.0, 3042000.0, 701000.0, 3561000.0, 17251000.0, -2296000.0, 3429000.0, 13519000.0, 17518000.0, 32000000.0, 32135000.0, 30567000.0, 30502000.0, 29576000.0, 30120000.0, 32858000.0], "freeCashFlow": [-17590000.0, -64612000.0, -54660000.0, -123618000.0, -265141000.0, -185558000.0, -98723000.0, -41278000.0, -17246000.0, -18592000.0, -94616000.0, -131094000.0, -140345000.0, -254491000.0, -235709000.0, -179806000.0, -253543000.0, -181573000.0, -351450000.0, -245824000.0], "ncfi": [-24605000.0, -58661000.0, -72546000.0, -89904000.0, -269514000.0, -140266000.0, -129655000.0, -59476000.0, -25466000.0, -73988000.0, -33470000.0, -124928000.0, -182380000.0, -194493000.0, -326196000.0, -205499000.0, -782617000.0, -59227000.0, 19208000.0, 118654000.0], "investmentsAcqDisposals": [-1029000.0, 0.0, 1800000.0, 0.0, 0.0, 0.0, 704000.0, 0.0, 1104000.0, 0.0, 0.0, 0.0, -4500000.0, 0.0, -133160000.0, -70594000.0, -577500000.0, 0.0, 14662000.0, 91411000.0], "issrepayDebt": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 380000.0, 0.0, 428000.0, -24000.0, -72000.0, -72000.0, -5060000.0, 578118000.0, -64000.0, 251940000.0, 0.0], "epsQoQ": [-2.33333333333333, -1.6, -1.70967741935484, 3.0, -3.5, 2.44444444444444, -13.3181818181818, 0.3125, 2.46666666666667, -0.645161290322581, -0.940959409594096, 1.0952380952381, -1.24038461538462, 6.45454545454545, 1.0, 0.227272727272727, 1.0, -2.09756097560976, -3.03125, -1.55555555555556], "profitMargin": [0.602721602721603, 0.67521662283916, 0.619744963316641, 0.604755585730157, 0.644614369017494, 0.572875280434156, 0.545162926508287, 0.375675091812486, 1.36282773870683, 0.350606259216779, 0.691851600880908, 0.528839297758764, 0.662462569151906, 0.539081416464891, 0.496200976891656, 0.39291864222867, 0.537535599545448, 0.536406278076921, 0.489012210107982, 0.468648219764855], "currentRatio": [98.566958698373, 37.1596932597874, 5.90588392261508, 7.00023461327911, 5.13831704253809, 3.78477667696704, 4.93632105959211, 4.4545480020176, 3.6479352986186, 3.26306819195831, 6.49465229850264, 7.21912395415876, 8.33426434739495, 8.47406823750364, 7.64503828562619, 5.67912824412967, 3.73773108457773, 3.22721856111183, 1.37661606745139, 1.47426007117597], "piotroskiFScore": [6.0, 3.0, 4.0, 4.0, 4.0, 2.0, 2.0, 2.0, 3.0, 3.0, 4.0, 4.0, 6.0, 4.0, 4.0, 4.0, 2.0, 2.0, 1.0, 3.0], "bookVal": [277071000.0, 367817000.0, 714163000.0, 770315000.0, 1348369000.0, 1387684000.0, 1288565000.0, 1299371000.0, 1151442000.0, 1092145000.0, 1240910000.0, 1340701000.0, 1888022000.0, 2475404000.0, 2584513000.0, 2749029000.0, 3143685000.0, 2944838000.0, 3295916000.0, 3504750000.0], "longTermDebtEquity": [0.0, 0.0, 0.00926959251599425, 0.00941692684161674, 0.00909024161783607, 0.0146618394389501, 0.0154963079084097, 0.015784560375751, 0.0175796957206703, 0.0192254691455805, 0.0157223328041518, 0.0145565640661117, 0.0103017867376545, 0.00838933765963051, 0.00772950261809478, 0.00951244966859207, 0.193475491342167, 0.208018573517457, 0.18543312390243, 0.174752550110564], "roe": [-0.141564694082247, -0.0125828527950759, 0.0778178324549948, 0.0262876367895421, -0.0192922468587768, 0.0128997986272343, -0.299720559181953, -0.282778195071402, -0.39753995563151, -0.436812988368264, -0.168437757898002, -0.206458677965132, -0.0355799889891326, 0.0828171253803256, 0.0418548760713458, 0.00511830089570266, 0.0399542356535156, -0.139639548540478, -0.0312655870522756, 0.0508959873270537], "rps": [0.103893459937133, 0.275758447772733, 0.408201430839426, 0.675447568434612, 0.783952464586463, 0.680348272281881, 0.574235336419669, 0.299541559699248, 0.359522477973308, 0.438593228926873, 0.438313208969716, 0.28002896465789, 0.381627686243179, 0.312757588143133, 0.242457236673272, 0.279338639726385, 0.428970948621207, 0.460832459070784, 0.428221456629092, 0.487601995091325], "bvps": [5.44053389496149, 4.3724897609356, 8.4873168292936, 8.02844392171812, 11.6300715229617, 11.832860138534, 10.1435227805614, 8.40820082021972, 6.88262558535824, 6.54060027863809, 7.08775517198049, 7.23507184185694, 9.14228121905573, 9.76343554176585, 8.94961124462492, 9.05703797122618, 9.45965527445852, 8.40883675330162, 9.22544219446708, 9.48195402680103], "grossMargin": [0.602721602721603, 0.67521662283916, 0.619744963316641, 0.604755585730157, 0.644614369017494, 0.572875280434156, 0.545162926508287, 0.375675091812486, 1.36282773870683, 0.350606259216779, 0.691851600880908, 0.528839297758764, 0.662462569151906, 0.539081416464891, 0.496200976891656, 0.39291864222867, 0.537535599545448, 0.536406278076921, 0.489012210107982, 0.468648219764855], "roa": [-0.137791662598848, -0.0123278173431069, 0.0679855167711556, 0.0222406934442878, -0.0164281558179238, 0.0110377679234484, -0.263098011396142, -0.252534642603735, -0.353882914094569, -0.386524413539175, -0.149695206853048, -0.185010083399061, -0.0323573276622547, 0.0769287047104199, 0.039238600141563, 0.00481480482636843, 0.0358914418475787, -0.119920840329778, -0.0255254652109562, 0.0399553163706812], "revenueQoQ": [3.40916666666667, 8.72212908633696, 16.686920700309, 25.323314378554, 16.1782271782272, 2.43953959563737, 1.12376266449284, -0.28573632884829, -0.338244031246562, -0.0821061075112487, 0.0519829465228179, 0.12099805573558, 0.310323041880725, 0.0827461903981648, -0.087582585126207, 0.633924958085217, 0.808836217834847, 1.03524767958031, 1.18498100488446, 1.12569292100111], "debtEquity": [0.0, 0.0, 0.011621996659026, 0.0108773683493116, 0.00996685625374063, 0.0157478215501512, 0.0166743625661104, 0.0170921161084863, 0.0193244644541366, 0.0204368467556964, 0.0176104632890379, 0.0163377218335781, 0.0117202024128956, 0.00955238013673728, 0.00889877512707423, 0.0113123579271081, 0.195045305111676, 0.210066224355975, 0.263818920142382, 0.248762393894001], "shareFactor": [1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0], "costOfRevenue": [2102000.0, 7534000.0, 13061000.0, 25615000.0, 32301000.0, 34079000.0, 33179000.0, 28900000.0, -21823000.0, 47559000.0, 23647000.0, 24449000.0, 26602000.0, 36549000.0, 35275000.0, 51472000.0, 65928000.0, 74818000.0, 78175000.0, 95765000.0], "operatingExpenses": [247000.0, 8308000.0, 42646000.0, 50494000.0, 74320000.0, 50357000.0, 453937000.0, 35518000.0, 229302000.0, 2525000.0, 98384000.0, 113931000.0, 13349000.0, -140963000.0, 179268000.0, 130509000.0, -87234000.0, 370589000.0, -174690000.0, 15204000.0], "operatingIncome": [2942000.0, 7355000.0, -21359000.0, -11301000.0, -15731000.0, -4649000.0, -414169000.0, -18128000.0, -147332000.0, 23152000.0, -45292000.0, -86489000.0, 38861000.0, 183710000.0, -144525000.0, -97195000.0, 163864000.0, -284020000.0, 249503000.0, 69260000.0], "netIncome": [2470000.0, 7530000.0, 19337000.0, -15343000.0, -26961000.0, 36578000.0, -353559000.0, -32435000.0, -160137000.0, 18513000.0, -27387000.0, -80040000.0, 39442000.0, 211777000.0, -84449000.0, -154362000.0, 136435000.0, -296367000.0, 219454000.0, 104480000.0], "epsdiluted": [0.12, 0.09, 0.22, -0.16, -0.3, 0.31, -2.71, -0.21, -1.04, 0.11, -0.16, -0.44, 0.25, 0.81, -0.32, -0.54, 0.44, -0.9, 0.58, 0.26], "interestExpense": [-85000.0, -175000.0, -80000.0, -40000.0, 591000.0, 357000.0, 0.0, -348000.0, 1300000.0, 3830000.0, -4843000.0, -2318000.0, 6185000.0, 384000.0, 314000.0, 355000.0, 23117000.0, 2308000.0, 6093000.0, 8052000.0], "taxExpense": [0.0, 0.0, 3730000.0, 0.0, -3476000.0, 312000.0, -6199000.0, -2952000.0, -2910000.0, -4969000.0, 112000.0, -157000.0, -79000.0, -22000.0, 55000.0, 32000.0, 679000.0, 437000.0, 320000.0, 1685000.0], "researchAndDevelopmentExpenses": [0.0, 0.0, 0.0, 0.0, 3582000.0, 11549000.0, 15175000.0, 13780000.0, 16951000.0, 15563000.0, 18182000.0, 13194000.0, 13675000.0, 6018000.0, 8261000.0, 13517000.0, 13935000.0, 11806000.0, 9858000.0, 13707000.0], "sellingGeneralAndAdministrativeExpenses": [2287000.0, 5462000.0, 3512000.0, 40307000.0, 39458000.0, 10910000.0, 10713000.0, 16004000.0, 29903000.0, 12675000.0, 19836000.0, 29067000.0, 38768000.0, 57652000.0, 61189000.0, 66936000.0, 81138000.0, 71448000.0, 75902000.0, 69832000.0], "totalCurrentAssets": [236265000.0, 276208000.0, 221323000.0, 179024000.0, 564588000.0, 439704000.0, 496431000.0, 476895000.0, 443381000.0, 365679000.0, 482754000.0, 513388000.0, 1008571000.0, 785097000.0, 743824000.0, 716865000.0, 599476000.0, 449558000.0, 516103000.0, 528593000.0], "cashAndCashEquivalents": [256475000.0, 241012000.0, 226044000.0, 152296000.0, 578485000.0, 443941000.0, 633493000.0, 433476000.0, 272761000.0, 219975000.0, 319590000.0, 411043000.0, 812178000.0, 950016000.0, 682922000.0, 564758000.0, 381416000.0, 283103000.0, 418907000.0, 471555000.0], "netReceivables": [0.0, 0.0, 27000.0, 3632000.0, 25260000.0, 27077000.0, 29870000.0, 32504000.0, 46675000.0, 33555000.0, 32244000.0, 35196000.0, 24706000.0, 27402000.0, 27961000.0, 30716000.0, 27124000.0, 19524000.0, 25427000.0, 26539000.0], "totalCurrentLiabilities": [2397000.0, 7433000.0, 37475000.0, 25574000.0, 109878000.0, 116177000.0, 100567000.0, 107058000.0, 121543000.0, 112066000.0, 74331000.0, 71115000.0, 121015000.0, 92647000.0, 97295000.0, 126228000.0, 160385000.0, 139302000.0, 374907000.0, 358548000.0], "totalDebt": [0.0, 0.0, 8300000.0, 8379000.0, 13439000.0, 21853000.0, 21486000.0, 22209000.0, 22251000.0, 22320000.0, 21853000.0, 21904000.0, 22128000.0, 23646000.0, 22999000.0, 31098000.0, 613161000.0, 618611000.0, 869525000.0, 871850000.0], "shortTermDebt": [0.0, 0.0, 1680000.0, 1125000.0, 1182000.0, 1507000.0, 1518000.0, 1699000.0, 2009000.0, 1323000.0, 2343000.0, 2388000.0, 2678000.0, 2879000.0, 3022000.0, 4948000.0, 4935000.0, 6030000.0, 258353000.0, 259386000.0], "longTermDebt": [0.0, 0.0, 6620000.0, 7254000.0, 12257000.0, 20346000.0, 19968000.0, 20510000.0, 20242000.0, 20997000.0, 19510000.0, 19516000.0, 19450000.0, 20767000.0, 19977000.0, 26150000.0, 608226000.0, 612581000.0, 611172000.0, 612464000.0], "totalStockholdersEquity": [277071000.0, 367817000.0, 714163000.0, 770315000.0, 1348369000.0, 1387684000.0, 1288565000.0, 1299371000.0, 1151442000.0, 1092145000.0, 1240910000.0, 1340701000.0, 1888022000.0, 2475404000.0, 2584513000.0, 2749029000.0, 3143685000.0, 2944838000.0, 3295916000.0, 3504750000.0], "accountPayable": [718000.0, 2904000.0, 28607000.0, 14651000.0, 20037000.0, 11269000.0, 18761000.0, 12664000.0, 18445000.0, 19685000.0, 12616000.0, 8898000.0, 23157000.0, 13504000.0, 5093000.0, 12512000.0, 17609000.0, 7935000.0, 18057000.0, 12698000.0], "shortTermInvestments": [11626000.0, 34567000.0, 73053000.0, 115960000.0, 161397000.0, 198827000.0, 128602000.0, 127321000.0, 109420000.0, 121850000.0, 140931000.0, 151825000.0, 311178000.0, 0.0, 157622000.0, 190134000.0, 134265000.0, 71027000.0, 62508000.0, 0.0], "longTermInvestments": [310000.0, 310000.0, 30670000.0, 38083000.0, 26079000.0, 69762000.0, 130693000.0, 112944000.0, 0.0, 91719000.0, 104828000.0, 108771000.0, 0.0, 605595000.0, 585054000.0, 660350000.0, 1654468000.0, 1586545000.0, 2065580000.0, 2200053000.0], "propertyPlantEquipmentNet": [10143000.0, 28306000.0, 135255000.0, 207443000.0, 289669000.0, 346748000.0, 432410000.0, 671954000.0, 714228000.0, 739079000.0, 720858000.0, 688872000.0, 724607000.0, 843408000.0, 1061037000.0, 1196830000.0, 1366279000.0, 1339248000.0, 1332535000.0, 1395022000.0], "intangibleAssets": [336000.0, 351000.0, 357122000.0, 352044000.0, 349725000.0, 362871000.0, 13371000.0, 13017000.0, 21477000.0, 20072000.0, 18622000.0, 17159000.0, 15697000.0, 14214000.0, 12778000.0, 108094000.0, 155940000.0, 155163000.0, 154569000.0, 153627000.0], "deferredRevenue": [776000.0, 752000.0, 23513000.0, 22802000.0, 27903000.0, 27038000.0, 27891000.0, 32148000.0, 29197000.0, 25486000.0, 22640000.0, 24682000.0, 22332000.0, 21452000.0, 23538000.0, 25480000.0, 26126000.0, 24519000.0, 22650000.0, 20189000.0], "operatingCashFlow": [5973000.0, -5989000.0, -21171000.0, -33714000.0, -25208000.0, -45318000.0, 30925000.0, 13429000.0, 1494000.0, 32363000.0, -38147000.0, -6166000.0, 45035000.0, -57853000.0, -42512000.0, -56331000.0, -98356000.0, -122060000.0, -231325000.0, -114015000.0], "netCashUsedForInvestingActivites": [-24605000.0, -58661000.0, -72546000.0, -89904000.0, -269514000.0, -140266000.0, -129655000.0, -59476000.0, -25466000.0, -73988000.0, -33470000.0, -124928000.0, -182380000.0, -194493000.0, -326196000.0, -205499000.0, -782617000.0, -59227000.0, 19208000.0, 118654000.0], "netCashUsedProvidedByFinancingActivities": [211928000.0, 82280000.0, -112000.0, 34315000.0, 549157000.0, -13150000.0, 255632000.0, 30314000.0, -450000.0, -933000.0, 173023000.0, 132025000.0, 444407000.0, 343674000.0, 161379000.0, 209044000.0, 803892000.0, 67857000.0, 304494000.0, 71470000.0], "capitalExpenditure": [-23563000.0, -58623000.0, -33489000.0, -89904000.0, -239933000.0, -140240000.0, -129648000.0, -54707000.0, -18740000.0, -50955000.0, -56469000.0, -124928000.0, -185380000.0, -196638000.0, -193197000.0, -123475000.0, -155187000.0, -59513000.0, -120125000.0, -131809000.0], "netChangeInCash": [193296000.0, 17630000.0, -93829000.0, -89303000.0, 254435000.0, -198734000.0, 156902000.0, -15733000.0, -24422000.0, -42558000.0, 101406000.0, 931000.0, 307062000.0, 91328000.0, -207329000.0, -52786000.0, -77081000.0, -113430000.0, 92377000.0, 76109000.0], "dividendsPaid": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "acquisitionsNet": [0.0, 0.0, -40879000.0, 0.0, -29567000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -7203000.0, -50861000.0, 0.0, -7250000.0, 0.0], "investmentsInPropertyPlantAndEquipment": [-1029000.0, 0.0, 1800000.0, 0.0, 0.0, 0.0, 704000.0, 0.0, 1104000.0, 0.0, 0.0, 0.0, -4500000.0, 0.0, -133160000.0, -70594000.0, -577500000.0, 0.0, 14662000.0, 91411000.0], "debtRepayment": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 380000.0, 0.0, 428000.0, -24000.0, -72000.0, -72000.0, -5060000.0, 578118000.0, -64000.0, 251940000.0, 0.0], "commonStockRepurchased": [217589000.0, 84417000.0, -112000.0, 35223000.0, 561013000.0, -8307000.0, 272229000.0, 31054000.0, -265000.0, -1313000.0, 176792000.0, 135196000.0, 453720000.0, 351226000.0, 165015000.0, 218707000.0, 230520000.0, 69551000.0, 53765000.0, 73089000.0], "depreciationAndAmortization": [1733000.0, 2846000.0, 5792000.0, 12128000.0, 5833000.0, 14602000.0, 21012000.0, 28643000.0, 55874000.0, 59926000.0, 66710000.0, 65293000.0, 62934000.0, 33151000.0, 38194000.0, 61033000.0, 83583000.0, 79187000.0, 84587000.0, 84543000.0], "stockBasedCompensation": [559000.0, 936000.0, 969000.0, 36023000.0, 30563000.0, 3042000.0, 701000.0, 3561000.0, 17251000.0, -2296000.0, 3429000.0, 13519000.0, 17518000.0, 32000000.0, 32135000.0, 30567000.0, 30502000.0, 29576000.0, 30120000.0, 32858000.0]}}">Loading interactive chart...

The hash rate utilization improvement from 61% to 87% year-over-year positions Riot among the industry's most efficient operators. This metric matters because it shows the company is extracting maximum value from its deployed capacity, a critical capability when transitioning power between mining and data center workloads. The 29.4% increase in deployed hash rate to 31.5 exahash, combined with the strategic decision to maintain approximately 4% global network share, balances growth with discipline.

Direct cost per Bitcoin provides another lens on efficiency. At $48,992 in Q2 2025, Riot's all-in production cost remained well below market prices, generating robust cash flow. The $3.8 million property tax assessment at Corsicana added $2,650 per Bitcoin in direct non-power costs, but management expects this to stabilize at $1.7 million per quarter going forward. This predictability is crucial for modeling cash flows available for data center investment.

Loading interactive chart...

The engineering segment's turnaround is equally significant. After a challenging 2024 where revenue declined 40% due to supply chain constraints on a large government contract, the division returned to profitability in Q1 2025 with 15% gross margins. Q3's $19.1 million revenue represents 51% growth, with the E4A acquisition contributing $3.1 million and the remainder driven by accelerated completion of custom products. Management has a clear path to $100 million in 2025 engineering revenue, a target that would establish this segment as a meaningful contributor rather than just a cost center.

On the balance sheet, Riot ended Q3 with $330.7 million in cash and 19,287 Bitcoin worth $2.2 billion at quarter-end. Total debt of $854 million includes $594.4 million of 2030 convertible notes, $200 million from a Bitcoin-backed credit facility, and smaller revolver balances. This capital structure reflects prudent financial management—leveraging Bitcoin holdings to reduce equity dilution while maintaining a debt-to-Bitcoin value ratio well below the internal 40% policy limit. The company has limited ATM program usage in 2025, funding operations through Bitcoin sales and the Coinbase (COIN) credit facility.

Loading interactive chart...

Outlook, Management Guidance, and Execution Risk

Management's guidance reveals both ambition and pragmatism in the data center pivot. The Core & Shell development of the first two buildings at Corsicana—representing 112 megawatts of critical IT capacity—will mobilize in Q1 2026 with completion expected in Q1 2027. The $214 million total cost, or $1.9 million per megawatt, appears competitive for Tier 3 resiliency infrastructure in a Tier-1 market. However, the pace of Phase 1's full 504 megawatts "will be driven by tenant commitments and leasing progress," acknowledging that speculative development carries risk.

The hash rate forecast provides insight into capital allocation priorities. Raising Q4 2025 guidance to 40 exahash (from 38.4) and initiating Q1 2026 guidance at 45 exahash shows Riot continues investing in mining capacity even as the data center business launches. This dual-track approach is rational—mining generates immediate cash flow while data centers require longer development cycles. The 26% year-over-year hash rate growth maintains Riot's 4% network share, preserving optionality to convert power between uses as market conditions evolve.

Non-cash stock-based compensation, elevated at approximately $25 million per quarter from 2024 special awards, will drop to $8 million in Q3 2026 and roll off entirely thereafter. This creates a visible path to margin expansion and improved earnings quality. Combined with SG&A that has remained flat while revenues grew 110% year-over-year, Riot is demonstrating the operating leverage that justifies its infrastructure-heavy model.

The engineering backlog of $118.7 million sets up a strong second half of 2025, but the real test lies in converting data center interest into signed leases. Management emphasizes that "ready-for-service power in the right locations is increasingly scarce and valuable," positioning Corsicana's 1 gigawatt potential as an "extremely rare offering" 60 miles from Dallas. Yet the absence of announced tenant agreements creates uncertainty about lease rates, credit quality, and timing—the critical variables that will determine return on investment.

Risks and Asymmetries: What Can Break the Thesis

The AI/HPC initiative, while promising, remains in early stages with no assurance of successful completion on schedule or within budget. Management candidly acknowledges that success depends on attracting and retaining qualified third-party partners and customers. The data center market's insatiable demand suggests interest exists, but Riot lacks a proven track record in tenant acquisition and lease negotiation. If leasing proves slower or less profitable than anticipated, the capital invested in Core & Shell development—$214 million for the first phase alone—could generate disappointing returns.

Litigation represents a material overhang with quantifiable downside. The Green Revolution Cooling (GRC) patent dispute seeks over $50 million in damages and an injunction on immersion cooling systems, with trial scheduled for February 2026. The SBI Crypto case alleges breach of contract and fraud, seeking over $175 million in lost profits plus $50 million in equipment costs. The GMO Gamecenter dispute claims over $150 million, later amended to add $496 million for future profit sharing. These three cases alone represent potential liabilities exceeding $900 million against a company with $330 million in cash and $6.36 billion enterprise value. While Riot has not accrued material losses, the legal overhang creates uncertainty and consumes management attention.

Competition intensifies as the global network hash rate doubled between 2023 and 2024, with rising Bitcoin prices attracting new entrants. Riot's strategy of maintaining 4% market share requires continuous capital deployment—$198 million in anticipated 2025 capex, including $110 million for miners. If network growth outpaces Riot's ability to add capacity, margins compress. More concerning, if AI/HPC demand drives power prices higher in Texas, the company's low-cost advantage could erode, impacting both mining profitability and data center economics.

Grid curtailment risk is particularly acute for the Texas facilities. ERCOT's periodic testing and monitoring have already caused power curtailments, and future procedures remain uncertain. While Riot's power strategy monetizes these events through credits, extended curtailments could materially reduce Bitcoin production and data center operations. The company's facilities are "subject to periodic testing and monitoring by ERCOT and Oncor," creating a regulatory dependency that competitors in other jurisdictions may avoid.

Competitive Context and Positioning

Riot's competitive positioning reflects a deliberate trade-off between scale and integration. Marathon Digital (MARA) commands a larger hash rate share (5-7% estimated) and generates higher absolute revenue ($252 million in Q3 2025), but lacks Riot's vertical integration. MARA's reliance on third-party hosting creates higher operational dependencies and costs, while Riot's owned facilities and engineering capabilities enable faster deployment and lower long-term expenses. Riot's 59% mining gross margin in Q3 compares favorably to MARA's volatile margins around 40-50%, demonstrating the payoff from integration.

CleanSpark (CLSK) presents a different competitive threat with its renewable energy focus and 102% revenue growth in FY 2025. CLSK's sustainability credentials attract ESG investors and may command premium valuations, but its smaller scale limits bargaining power with ASIC suppliers. Riot's Texas grid reliance, while cost-effective, faces regulatory scrutiny that CLSK's green energy avoids. However, Riot's engineering moat enables hybrid mining-HPC setups that CLSK's mining-only model cannot replicate, providing a diversification path that reduces Bitcoin price dependency.

Hut 8 (HUT) and Bitfarms (BITF) represent more direct mining competitors, but both suffer from geographic fragmentation and operational complexity. HUT's multi-jurisdictional setup incurs higher logistics costs, while BITF's emerging market exposure in Latin America creates political and currency risks. Riot's U.S.-centric, vertically integrated model provides stability and scale efficiency that these competitors cannot match. Riot's Q3 revenue of $180.2 million and 167% growth rate significantly outpaces HUT's $83.5 million (91% growth) and BITF's $69 million (156% growth but unprofitable), while maintaining superior margins.

The valuation gap between Bitcoin miners and AI/HPC data center operators creates Riot's most compelling competitive asymmetry. Management notes that "the market has already taken notice of the value of AI/HPC contracts and has rewarded those companies which have made this pivot with elevated valuation multiples." While pure-play miners trade at 5-8x revenue, data center operators command 15-25x. Riot's 9.98x EV/Revenue multiple reflects a market still pricing it as a miner, despite a clear path to converting megawatts into contracted leases that should warrant a premium.

Valuation Context

Trading at $15.64 per share, Riot carries a $5.82 billion market capitalization and $6.36 billion enterprise value. The EV/Revenue multiple of 9.98x and EV/EBITDA of 12.50x sit at a discount to AI/HPC infrastructure peers but a premium to pure-play miners. This positioning reflects the market's uncertainty about execution rather than asset quality.

Profitability metrics demonstrate the mining business's cash-generating capability: 25.74% net margin, 28.36% operating margin, and 39.55% gross margin. These figures compare favorably to Marathon's volatile margins and CleanSpark's negative operating margin (-184%), though they lag Hut 8's impressive 115% net margin (boosted by non-operational factors). The 5.24% return on equity and 3.08% return on assets reflect the capital-intensive nature of infrastructure development, but these should improve as data center leases generate recurring revenue with higher ROIC.

Loading interactive chart...

Balance sheet strength provides strategic flexibility. The 0.25 debt-to-equity ratio is conservative, especially when $2.2 billion in Bitcoin holdings are considered. The $330.7 million cash position funds near-term development without requiring dilutive equity issuance. Management's discipline in limiting ATM program usage while accessing Bitcoin-backed credit facilities demonstrates a commitment to minimizing shareholder dilution.

The key valuation question is whether Riot can convert its power portfolio into contracted data center leases at economics that justify the infrastructure investment. The $1.9 million per megawatt Core & Shell cost suggests development economics that should support attractive returns if leased at market rates of $100-150 per kilowatt per month. However, until signed leases are announced, the market will likely continue applying a miner multiple rather than a data center multiple, creating potential upside if execution succeeds.

Conclusion

Riot Platforms stands at an inflection point where its 1.8 gigawatt power portfolio and vertical integration create a unique pathway from Bitcoin mining cash flows to AI/HPC data center dominance. The mining business has proven its ability to fund transformation, generating $444.5 million in revenue through Q3 2025 with industry-leading power costs of $0.032 per kilowatt hour. Meanwhile, the engineering acquisitions have built execution capabilities that derisk the most constrained elements of data center development.

The central thesis hinges on three variables: the speed of data center lease execution, the resolution of litigation overhangs, and the sustainability of Bitcoin mining margins amid network hash rate growth. If Riot can sign high-quality tenants for its Corsicana campus at attractive rates, the market should re-rate the stock from miner multiples to data center multiples, unlocking substantial value. Conversely, execution delays or adverse litigation outcomes could pressure the stock despite the quality of underlying assets.

What makes this story attractive is the asymmetry: downside is cushioned by a profitable mining business and $2.2 billion in Bitcoin holdings, while upside is driven by a transformation that leverages existing infrastructure into a higher-multiple, higher-growth market. The power moat is real, the vertical integration is proven, and the market opportunity is enormous. For investors, the question isn't whether Riot can mine Bitcoin profitably—it already does—but whether it can become one of the most meaningful data center developers in a power-constrained world. The early evidence suggests it's well on its way.

Create a free account to continue reading

Get unlimited access to research reports on 5,000+ stocks.

FREE FOREVER — No credit card. No obligation.

Continue with Google Continue with Microsoft
— OR —
✔ Unlimited access to all research
✔ 20+ years of financial data on all stocks
✔ Follow stocks for curated alerts
✔ No spam, no payment, no surprises

Already have an account? Log in.

Get Curated Fundamental Updates for — Free Forever

We filter for the most important fundamentals-focused developments and send only the key news to your inbox.

or
Free forever. No credit card. No spam.
Already have an account? Sign in.