Riot Blockchain, Inc.

NASDAQ
RIOT
Stock
Yield per half year: -16.92%
Dividend yield: 0%
Sector: Technology

Reporting Riot Blockchain, Inc.

Capitalization

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0566 0.0098 0.023 0.3692 0.0287 0.0459 2.09 1.07 2.52 2.05 1.15 144.74
Выручка, млрд $
0.000106 0.00027 0.0078 0.0068 0.0121 0.2132 0.2592 0.2807 0.3767 0.3767 0.2284 98.90
Чистая прибыль, млрд $
-0.004 -0.02 -0.058 -0.0203 -0.0165 -0.0079 -0.5096 -0.0495 0.1094 0.1094 -0.0948 -245.98
EV, млрд $
0.0044 -0.0187 0.0225 0.0161 0.4394 1.91 0.305 2.54 3.68 3.68 1.77 52.97
EBIT, млрд $
-0.0062 -0.0079 -0.0586 -0.0085 -0.0089 0.0198 -0.0948 -0.2551 0.1121 0.1121 -0.0454 -265.98
EBITDA, млрд $
-0.0061 -0.0158 -0.0533 -0.0185 -0.004 0.0464 0.0254 -0.0028 0.3242 0.3242 0.0778 -340.85
OIBDA, млрд $
-0.0041 0.0741 0.8641 -0.0164 0.3684 0.3684 0.2572 -345.87
Баланс стоимость, млрд $
-0.1099 -0.1393 0.0058 0.0262 0.2771 1.36 1.15 1.89 3.14 3.14 1.56 62.50
FCF, млрд $
-0.006 -0.005 -0.0399 -0.0219 -0.0524 -0.5084 -0.3523 -0.3911 -1.52 -1.52 -0.5648 96.11
Операционный денежный поток, млрд $
-0.0055 -0.0044 -0.0191 -0.0169 -0.0111 -0.0864 0.00053 0.0331 -0.2551 -0.2551 -0.0638 87.19
Операционная прибыль, млрд $
-0.006 -0.008 -0.0594 -0.0085 -0.0089 0.0198 0.3292 -0.063 0.1536 0.1536 0.0861 -276.77
Операционные расходы, млрд $
0.0064 0.0082 0.0261 0.0093 0.0147 0.1138 0.1754 0.0894 0.2669 0.2669 0.1320 78.57
CAPEX, млрд $
0.0001 0.0001 0.0208 0.005 0.0413 0.422 0.3529 0.4241 1.27 1.27 0.5021 98.41


Balance sheet

2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0055 0.0419 0.000225 0.0074 0.2234 0.3123 0.2303 0.5972 0.2779 0.2779 0.3282 4.46
Short Term Investments $
0.0075 0.0002 0.000707 0.0038 0.0116 0.1703 0.1094 0.3112 0.1343 0.1343 0.1474 63.20
Long term investments $
0.000972 0.0032 0.0096 0.0097 0.00031 0.0264 0.0978 0.0288 59.08
Total Receivables $
0.0000 0.0001 0.0000 0.0000 0 0.0253 0.0467 0.0401 0.0336 0.0336 0.0292 220.09
Total Current Assets $
0.0137 0.0424 0.0023 0.0126 0.2363 0.5735 0.4434 1.01 0.5995 0.5995 0.5725 20.47
Чистые активы, млрд $
0.0161 0.0149 0.0489 0.0023 0.0126 0.2363 0.5735 0.6926 0.3657 0.6926 0.3761 96.13
Активы, млрд $
0.017 0.0523 0.0139 0.0304 0.2801 1.53 1.32 2.05 3.94 3.94 1.82 69.68
Short Term Debt $
0.000301 0.00014 0.000136 0.0027 0.000368 0.0012 0.004 0.0024 0.0049 0.0049 0.0026 67.83
Long Term Debt $
0.0025 0.0028 0.000763 0.0022 0.002 0.0018 0.0017 0.000526 0.5843 0.5843 0.1181 211.26
Задолженность, млрд $
0.0021 0.0027 0.0094 0.0041 0.0031 0.1736 0.1685 0.1631 0.7916 0.7916 0.2600 202.99
Чистый долг, млрд $
-0.0054 -0.0415 0.0015 -0.0071 -0.2234 -0.2989 -0.2081 -0.5758 0.3353 0.3353 -0.1942 -208.46
Долг, млрд $
0.0021 0.00014 0.000136 0.0017 0.000368 0.0134 0.0223 0.0213 0.6132 0.6132 0.1341 340.91
Interest income $
0.0000 0.000126 0.000105 0.0000 0.0062 0.0001 0.000353 0.000454 0.0082 0.0031 5.75
Расходы на обслуживание долга $
0.0000 0.0048 0.000123 0.000122 0.0001 0.000296 0.000454 0.0082 0.002 0.002 0.0022 82.06
Чист. проц. доходы, млрд $
0.0001 0.000105 0.0000 0.0062 0.0001 0.000353 0.000454 0.0082 0.0082 0.0031 5.75
Goodwill, млрд $
0.000387 0.000387 0.000387 0.000387 0.000387 0.000387 0.000817 0.0012 0.3491 0.3491 0.1401 289.98
Амортизация, млрд $
0.000239 0.000891 0.0053 -0.0099 0.0049 0.0266 0.1201 0.2524 0.2121 0.2121 0.1232 112.46
Себестоимость, млрд $
0 0.0000 0.0058 0.0061 0.0063 0.0821 0.1937 0.2543 0.2628 0.2628 0.1598 110.89
Товарно материальные запасы $
0.000607 0.000572 0.00034 0.0000 0 0.000416 0.1694 0.0243 0.0311 0.0311 0.0451 146.75


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -1.05 -3.3 -4.33 -1.04 -0.3932 -0.0848 -3.65 -0.2827 0.343 0.343 -0.8135 -197.31
Цена акции ао 3.84 28.4 1.51 1.12 16.99 6.01 15.47 10.21 10.21 10.21 11.78 -9.68
Число акций ао, млн 4 6 13 19 41 93 139.43 175.03 318.93 318.93 153.48 50.72
FCF/акцию -1.4 -0.7502 -2.98 -1.12 -1.25 -5.44 -2.53 -2.23 -4.77 -4.77 -3.2440 30.71


Efficiency

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -27.57 -70.82 -212.26 -126.78 -10.88 -0.9699 -40.62 -3.26 4.35 4.35 37.18 -10.2760 -183.25
ROA, % -22.55 -57.21 -175.26 -91.79 -10.63 -0.8753 -35.75 -2.94 3.65 3.65 15.00 -9.3091 -180.75
ROIC, % -49.87 -39.17 -27.8 -55.27 -230.46 -121.92 -8.41 -0.93 -42.82 2.24 28.12 -80.9080 -28.58
ROS, % -6173.86 -746.73 -293.4 -73.79 -4.57 -196.61 -17.63 29.05 29.05 29.05 22.00 -32.1420 -244.76
ROCE, % -15.86 -813.47 -31.61 -3.21 1.39 -7.91 -13.22 2.97 3.57 3.57 43.01 -2.6400 20.76
Ebit margin, % -124.88 -104.85 9.27 -36.56 -90.9 29.77 29.77 29.77 26.84 -11.7300 26.28
Рентаб EBITDA, % -5843.48 -679.59 -270.4 -32.9 21.75 9.79 -0.9926 86.07 86.07 86.07 33.97 40.54 31.67
Чистая рентаб, % -4026.61 -7359.67 -739.39 -296.96 -136.62 -3.72 -196.61 -17.63 29.05 29.05 22.00 -65.1060 -173.37
Operation Margin, % -2957.66 -307.18 -124.88 -73.79 -10.49 127.02 -22.46 40.78 40.78 40.78 25.67 35.13 -231.20
Чистая процентная маржа, % -739.39 -293.1 -104.91 -3.72 7.48 26.15 -285.2800 -73.37
Доходность FCF, % -13.79 -12.29 -57.18 -19.54 -38.3 -35.29 -27.51 -13.94 -22.94 -15.54 -23.0440 -15.13


Coefficients

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-2.32 -1.16 -2.5 -5.37 -128.78 76.9 28.08 -50.86 30.61 30.61 52.64 -8.8100 -175.02
P/BV
1 31 4.69 0.8815 2.39 1.63 0.4456 1.65 1.07 1.07 13.29 1.44 -14.85
P/S
140.8 1250 2.68 3.38 54.86 10.36 1.98 11.09 8.89 8.89 9.66 17.44 -30.51
P/FCF
-606.12 -3.64 -4.92 -31.13 -9.19 -4.36 -5.82 -5.24 -1.35 -1.35 51.22 -5.1920 -31.86
E/P
-0.2559 -0.5569 -0.3278 -0.0665 -0.0022 -0.3318 -0.0197 -0.0241 0.0534 0.0534 0.03 -0.0649 -289.24
EV/EBIT
-1.88 -38.67 90.41 -3.22 -9.94 32.85 32.85 32.85 50.63 28.59 -18.33
EV/EBITDA
-0.72 1.17 -0.4223 -0.8684 -110.55 41.21 12.02 -910.32 11.36 11.36 36.75 -191.2560 -163.44
EV/S
11.09 13.81 2.35 40.54 8.38 1.18 9.04 9.78 9.78 9.78 9.83 7.63 3.14
EV/FCF
-0.3157 -2.72 -0.7344 -9.34 -3.52 -0.8658 -6.49 -2.42 -2.42 -2.42 75.30 -3.1432 -7.22
Debt/EBITDA
-0.02 -0.01 -0.0451 -0.0185 0.2898 0.8771 -7.66 1.89 1.89 1.89 2.98 -0.5426 45.50
Netdebt/Ebitda
2.42 -0.03 0.37 28.62 -17.15 -8.2 206.68 1.03 1.03 1.03 1.79 36.68 -156.98
Debt/Ratio
0.05 0.68 0.14 0.01 0.11 0.0169 0.0104 0.1558 0.1558 0.1558 0.21 0.0898 7.21
Debt/Equity
0.06 1.62 0.16 0.01 0.13 0.0193 0.0113 0.195 0.2518 0.2518 1.54 0.1215 14.14
Debt/Net Income
-0.2213 -0.2444 -0.0761 -0.0181 -1.7 -0.0437 -0.4315 5.6 5.6 5.6 2.50 1.80 -226.93
PEG
-42.21 -42.21 26.57 -42.2100 0.00
Бета
4.56 4.18 4.29 6.18 3.29 2.37 2.37 1.24 4.06 -10.73
Индекс Альтмана
600.63 -24.39 3.98 318.15 13.65 -8.57 -0.5279 0.551 1.99 1.99 8.90 1.42 -31.96


Dividends

2002 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
4.9E-5 0.0096 72.06 72.06 0.0069 0.0069 28.83 -6.39
Дивиденд
1 0 1.0000 0.00
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 0.87
Дивиденды / прибыль, %
-4 -48.18 -124217.84 0 0 -1.36 -13.99 0 40.54 -24857.0740 28.46


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.0067 0.0034 0.0024 -28.98
CAPEX/Выручка, %
341.66 197.89 136.15 151.11 336.52 336.52 -0.30
Персонал, чел
8 8 489 534 185.83