Hut 8 Corp.

HUT

HUTHut 8 Corp. US flag

NASDAQ

100.93

USD

+9.48

- -

11.36BMarket Cap

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	-189.08
Return on Assets (%)	- -	-22.07	-30.16	38.84	-10.59
Return on Capital (%)	- -	- -	- -	112.84	- -
Return on Invested Capital (%)	- -	- -	- -	-4.44	- -
Gross Margin (%)	- -	67.44	50.3	46.64	54.16
EBITDA Margin (%)	- -	28.39	19.11	2.74	3.04
Operating Margin (%)	- -	13.24	-2.88	-27.69	-41.41
Incremental Operating Margin (%)	- -	13.24	- -	79.81	- -
Pretax Margin (%)	- -	-33.76	-77.02	278.3	-127.52
Profit Margin (%)	- -	-40.16	-75.64	204.38	-96.19
Net Income to Common Margin (%)	- -	-40.16	-75.64	204.38	-96.19
Effective Tax Rate (%)	- -	- -	- -	25.11	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-189.08

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Total Debt	5	131	153	346	429
ST Debt	4	78	2	72	203
LT Debt	- -	53	151	273	227
Total Debt/EBITDA	- -	5.81	9.2	77.69	60.05
Net Debt/EBITDA	- -	4.77	8.49	48.45	51.09
Total Debt/EBIT	- -	12.46	-61.06	-7.69	-4.41
Net Debt/EBIT	- -	10.22	-56.37	-4.79	-3.75
EBITDA to Interest Expense	- -	3.25	0.59	0.15	0.24
EBITDA-CapEx/Interest Expense	- -	-2.14	0.48	-5.35	-7.84
EBIT to Interest Expense	- -	1.52	-0.09	-1.51	-3.24
Interest Expense	- -	7	28	30	30
Common Equity/Total Assets	-21.05	-16.52	-55.83	15.32	0.24
Long-Term Debt/Equity (%)	0.84	60.46	551.03	27.86	13.41
Long-Term Debt/Capital (%)	1.52	58.72	324.64	46.93	32.2
Long-Term Debt/Total Assets (%)	0.71	21.62	79.39	17.99	8.23
Total Debt/Equity (%)	12.52	149.17	557.22	35.25	25.41
Total Debt/Capital (%)	22.81	144.87	328.29	59.37	61.03
Total Debt/Total Assets (%)	10.65	53.33	80.28	22.76	15.59
Net Debt to Equity	-7.15	122.38	514.42	21.98	21.62
Net Debt/Capital (%)	-19.53	155.06	390.24	43.36	55.46
EBITDA	- -	22	17	4	7
EBITDA-CapEx	- -	-15	13	-159	-236
Operating Income (Loss)	- -	10	-2	-45	-97

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Cash Ratio	1.59	0.22	1.09	0.55	0.12
Current Ratio	1.6	0.37	1.87	1.67	1.09
Quick Ratio	1.59	0.29	1.15	0.6	0.2
CFO/Avg Current Liab	- -	-0.81	-0.53	-0.83	-0.53
Common Equity/Total Assets	-21.05	-16.52	-55.83	15.32	0.24
Long-Term Debt/Equity (%)	0.84	60.46	551.03	27.86	13.41
Long-Term Debt/Capital (%)	1.52	58.72	324.64	46.93	32.2
Long-Term Debt/Total Assets (%)	0.71	21.62	79.39	17.99	8.23
Total Debt/Equity (%)	12.52	149.17	557.22	35.25	25.41
Total Debt/Capital (%)	22.81	144.87	328.29	59.37	61.03
Total Debt/Total Assets (%)	10.65	53.33	80.28	22.76	15.59
CFO/Total Liabilities	- -	-27.26	-18.04	-12.73	-13.08
CFO/CapEx	- -	-1.15	-9.35	-0.42	-0.57
Altman's Z-Score	-0.19	2.17	5.07	2.59	2.84

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	135.59	96.16	42.59	12.34
Days Sales Outstanding	- -	2.69	3.8	8.57	29.58
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	6.67	8.73	11.64	7.97
Accounts Payable Turnover Days	- -	54.76	41.82	31.37	45.8
Cash Conversion Cycle	- -	-52.07	-38.02	-22.8	-16.22
Inventory to Cash Days	- -	2.69	3.8	8.57	29.58
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Market Capitalization	- -	589	1,461	2,038	5,058
- Cash & Cash Equivalents	7	21	10	85	45
+ Preferred Equity and Hybrid Capital	25	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	4	268
+ Total Debt	5	131	153	346	429
Enterprise Value	20	698	1,602	2,303	5,710
Total Capital	20	90	46	582	703
Total Debt/Capital (%)	22.81	144.87	328.29	59.37	61.03
Total Debt / EV	0.24	0.19	0.1	0.15	0.08
EV/Sales	- -	8.81	18.47	14.18	24.28
EV/EBITDA	- -	31.03	96.66	517.6	798.65
EV/EBIT	- -	66.53	- -	4.96	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	269.68	1,296.34	19.57	44.4
Diluted Market Cap	- -	589	1,461	2,038	5,058
Diluted Enterprise Value	23	698	1,603	2,303	5,710
EV per Share	- -	7.88	18.1	23.15	51.86
TTM Sales	- -	79	87	162	235
TTM EBITDA	- -	22	17	4	7
TTM Operating Income	- -	10	-2	-45	-97
TTM Cash Flow to Firm	- -	-35	-2	-46	-114
TTM Free Cash Flow to Firm	- -	3	1	118	129

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-104.33	-55.77	21.38	48.77
EV/EBIT	- -	66.53	- -	4.96	- -
Enterprise Value	20	698	1,602	2,303	5,710
Low Price	2.93	6.45	3.9	6.18	10.04
EV/Sales	- -	8.81	18.47	14.18	24.28
EV/EBITDA	- -	31.03	96.66	517.6	798.65
Price/Earnings	- -	- -	- -	6.14	- -
Price/Earnings Average	- -	-94.49	-12.39	3.92	-12.62
Price/Earnings High	- -	-230.68	-24.97	9.58	-27.89
Price/Earnings Low	- -	-17.96	-5.26	1.85	-4.89
Price/Book Value	- -	-14.55	-13.78	8.76	768.4
Price/Book Value Average	- -	-74.25	-7.66	5.6	433.58
Price/Book Value High	- -	-181.27	-15.44	13.66	958.24
Price/Book Value Low	- -	-14.11	-3.26	2.64	167.93
Price/Tangible Book Value	- -	6.72	66.91	2.23	3.44
Price/Tangible Book Value Average	- -	34.3	37.21	1.42	1.94
Price/Tangible Book Value High	- -	83.75	75.01	3.48	4.3
Price/Tangible Book Value Low	- -	6.52	15.81	0.67	0.75
Price/Sales	- -	7.44	16.84	12.55	21.51
Price/Sales Average	- -	37.95	9.37	8.02	12.14
Price/Sales High	- -	92.65	18.89	19.57	26.83
Price/Sales Low	- -	7.21	3.98	3.79	4.7
Price/Cash Flow	- -	-13.72	-49.8	-29.74	-36.33
Price/Cash Flow Average	- -	-70.02	-27.7	-19	-20.5
Price/Cash Flow High	- -	-170.95	-55.84	-46.38	-45.3
Price/Cash Flow Low	- -	-13.31	-11.77	-8.97	-7.94
Price/Free Cash Flow Average	- -	-532.44	-31.02	13.66	27.52
Price/Free Cash Flow High	- -	-1,299.85	-62.53	33.33	60.81
Price/Free Cash Flow Low	- -	-101.2	-13.18	6.45	10.66
EV/Sales Average	- -	39.33	11.01	9.65	14.91
EV/Sales High	- -	94.03	20.53	21.2	29.6
EV/Sales Low	- -	8.6	5.62	5.41	7.47
EV/EBITDA Average	- -	138.56	57.6	352.18	490.38
EV/EBITDA High	- -	331.24	107.4	773.85	973.44
EV/EBITDA Low	- -	30.28	29.41	197.64	245.81
EV/EBIT Average	- -	297.04	-382.22	-34.85	-36.01
EV/EBIT High	- -	710.09	-712.7	-76.58	-71.48
EV/EBIT Low	- -	64.92	-195.15	-19.56	-18.05
Last Price	22	6.65	16.5	20.49	45.94
High Price	65	82.85	18.5	31.95	57.29
Enterprise Value Average	23	3,115	955	1,567	3,506
Enterprise Value High	23	7,446	1,780	3,443	6,959
Enterprise Value Low	23	681	487	879	1,757

Profitability (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	-189.08
Return on Assets (%)	- -	-22.07	-30.16	38.84	-10.59
Return on Capital (%)	- -	- -	- -	112.84	- -
Return on Invested Capital (%)	- -	- -	- -	-4.44	- -
Gross Margin (%)	- -	67.44	50.3	46.64	54.16
EBITDA Margin (%)	- -	28.39	19.11	2.74	3.04
Operating Margin (%)	- -	13.24	-2.88	-27.69	-41.41
Incremental Operating Margin (%)	- -	13.24	- -	79.81	- -
Pretax Margin (%)	- -	-33.76	-77.02	278.3	-127.52
Profit Margin (%)	- -	-40.16	-75.64	204.38	-96.19
Net Income to Common Margin (%)	- -	-40.16	-75.64	204.38	-96.19
Effective Tax Rate (%)	- -	- -	- -	25.11	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-189.08

Credit (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Total Debt	5	131	153	346	429
ST Debt	4	78	2	72	203
LT Debt	- -	53	151	273	227
Total Debt/EBITDA	- -	5.81	9.2	77.69	60.05
Net Debt/EBITDA	- -	4.77	8.49	48.45	51.09
Total Debt/EBIT	- -	12.46	-61.06	-7.69	-4.41
Net Debt/EBIT	- -	10.22	-56.37	-4.79	-3.75
EBITDA to Interest Expense	- -	3.25	0.59	0.15	0.24
EBITDA-CapEx/Interest Expense	- -	-2.14	0.48	-5.35	-7.84
EBIT to Interest Expense	- -	1.52	-0.09	-1.51	-3.24
Interest Expense	- -	7	28	30	30
Common Equity/Total Assets	-21.05	-16.52	-55.83	15.32	0.24
Long-Term Debt/Equity (%)	0.84	60.46	551.03	27.86	13.41
Long-Term Debt/Capital (%)	1.52	58.72	324.64	46.93	32.2
Long-Term Debt/Total Assets (%)	0.71	21.62	79.39	17.99	8.23
Total Debt/Equity (%)	12.52	149.17	557.22	35.25	25.41
Total Debt/Capital (%)	22.81	144.87	328.29	59.37	61.03
Total Debt/Total Assets (%)	10.65	53.33	80.28	22.76	15.59
Net Debt to Equity	-7.15	122.38	514.42	21.98	21.62
Net Debt/Capital (%)	-19.53	155.06	390.24	43.36	55.46
EBITDA	- -	22	17	4	7
EBITDA-CapEx	- -	-15	13	-159	-236
Operating Income (Loss)	- -	10	-2	-45	-97

Liquidity (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Cash Ratio	1.59	0.22	1.09	0.55	0.12
Current Ratio	1.6	0.37	1.87	1.67	1.09
Quick Ratio	1.59	0.29	1.15	0.6	0.2
CFO/Avg Current Liab	- -	-0.81	-0.53	-0.83	-0.53
Common Equity/Total Assets	-21.05	-16.52	-55.83	15.32	0.24
Long-Term Debt/Equity (%)	0.84	60.46	551.03	27.86	13.41
Long-Term Debt/Capital (%)	1.52	58.72	324.64	46.93	32.2
Long-Term Debt/Total Assets (%)	0.71	21.62	79.39	17.99	8.23
Total Debt/Equity (%)	12.52	149.17	557.22	35.25	25.41
Total Debt/Capital (%)	22.81	144.87	328.29	59.37	61.03
Total Debt/Total Assets (%)	10.65	53.33	80.28	22.76	15.59
CFO/Total Liabilities	- -	-27.26	-18.04	-12.73	-13.08
CFO/CapEx	- -	-1.15	-9.35	-0.42	-0.57
Altman's Z-Score	-0.19	2.17	5.07	2.59	2.84

Working Capital (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	135.59	96.16	42.59	12.34
Days Sales Outstanding	- -	2.69	3.8	8.57	29.58
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	6.67	8.73	11.64	7.97
Accounts Payable Turnover Days	- -	54.76	41.82	31.37	45.8
Cash Conversion Cycle	- -	-52.07	-38.02	-22.8	-16.22
Inventory to Cash Days	- -	2.69	3.8	8.57	29.58
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Market Capitalization	- -	589	1,461	2,038	5,058
- Cash & Cash Equivalents	7	21	10	85	45
+ Preferred Equity and Hybrid Capital	25	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	4	268
+ Total Debt	5	131	153	346	429
Enterprise Value	20	698	1,602	2,303	5,710
Total Capital	20	90	46	582	703
Total Debt/Capital (%)	22.81	144.87	328.29	59.37	61.03
Total Debt / EV	0.24	0.19	0.1	0.15	0.08
EV/Sales	- -	8.81	18.47	14.18	24.28
EV/EBITDA	- -	31.03	96.66	517.6	798.65
EV/EBIT	- -	66.53	- -	4.96	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	269.68	1,296.34	19.57	44.4
Diluted Market Cap	- -	589	1,461	2,038	5,058
Diluted Enterprise Value	23	698	1,603	2,303	5,710
EV per Share	- -	7.88	18.1	23.15	51.86
TTM Sales	- -	79	87	162	235
TTM EBITDA	- -	22	17	4	7
TTM Operating Income	- -	10	-2	-45	-97
TTM Cash Flow to Firm	- -	-35	-2	-46	-114
TTM Free Cash Flow to Firm	- -	3	1	118	129

Multiples (USD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2021	06/30/2022	06/30/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-104.33	-55.77	21.38	48.77
EV/EBIT	- -	66.53	- -	4.96	- -
Enterprise Value	20	698	1,602	2,303	5,710
Low Price	2.93	6.45	3.9	6.18	10.04
EV/Sales	- -	8.81	18.47	14.18	24.28
EV/EBITDA	- -	31.03	96.66	517.6	798.65
Price/Earnings	- -	- -	- -	6.14	- -
Price/Earnings Average	- -	-94.49	-12.39	3.92	-12.62
Price/Earnings High	- -	-230.68	-24.97	9.58	-27.89
Price/Earnings Low	- -	-17.96	-5.26	1.85	-4.89
Price/Book Value	- -	-14.55	-13.78	8.76	768.4
Price/Book Value Average	- -	-74.25	-7.66	5.6	433.58
Price/Book Value High	- -	-181.27	-15.44	13.66	958.24
Price/Book Value Low	- -	-14.11	-3.26	2.64	167.93
Price/Tangible Book Value	- -	6.72	66.91	2.23	3.44
Price/Tangible Book Value Average	- -	34.3	37.21	1.42	1.94
Price/Tangible Book Value High	- -	83.75	75.01	3.48	4.3
Price/Tangible Book Value Low	- -	6.52	15.81	0.67	0.75
Price/Sales	- -	7.44	16.84	12.55	21.51
Price/Sales Average	- -	37.95	9.37	8.02	12.14
Price/Sales High	- -	92.65	18.89	19.57	26.83
Price/Sales Low	- -	7.21	3.98	3.79	4.7
Price/Cash Flow	- -	-13.72	-49.8	-29.74	-36.33
Price/Cash Flow Average	- -	-70.02	-27.7	-19	-20.5
Price/Cash Flow High	- -	-170.95	-55.84	-46.38	-45.3
Price/Cash Flow Low	- -	-13.31	-11.77	-8.97	-7.94
Price/Free Cash Flow Average	- -	-532.44	-31.02	13.66	27.52
Price/Free Cash Flow High	- -	-1,299.85	-62.53	33.33	60.81
Price/Free Cash Flow Low	- -	-101.2	-13.18	6.45	10.66
EV/Sales Average	- -	39.33	11.01	9.65	14.91
EV/Sales High	- -	94.03	20.53	21.2	29.6
EV/Sales Low	- -	8.6	5.62	5.41	7.47
EV/EBITDA Average	- -	138.56	57.6	352.18	490.38
EV/EBITDA High	- -	331.24	107.4	773.85	973.44
EV/EBITDA Low	- -	30.28	29.41	197.64	245.81
EV/EBIT Average	- -	297.04	-382.22	-34.85	-36.01
EV/EBIT High	- -	710.09	-712.7	-76.58	-71.48
EV/EBIT Low	- -	64.92	-195.15	-19.56	-18.05
Last Price	22	6.65	16.5	20.49	45.94
High Price	65	82.85	18.5	31.95	57.29
Enterprise Value Average	23	3,115	955	1,567	3,506
Enterprise Value High	23	7,446	1,780	3,443	6,959
Enterprise Value Low	23	681	487	879	1,757

Shares Outstanding	89	89	89	99	110
Diluted Weighted Avg Shares	- -	89	89	99	110
Basic Weighted Avg Shares	- -	89	89	99	110
Revenue per Share	- -	0.89	0.98	1.63	2.14
EBITDA per Share	- -	0.25	0.19	0.04	0.06
Operating Income per Share	- -	0.12	-0.03	-0.45	-0.88
Basic EPS, GAAP	- -	-0.36	-0.74	3.34	-2.05
Basic EPS from Cont Ops	- -	-0.36	-0.74	3.4	-2.25
Diluted EPS, GAAP	- -	-0.36	-0.74	3.34	-2.05
Diluted EPS from Cont Ops	- -	-0.36	-0.74	3.4	-2.25
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	- -	-0.48	-0.33	-0.69	-1.26
Free Cash Flow per Basic Share	- -	-0.91	-0.37	-2.34	-3.47
Cash & Equivalents per Share	- -	0.25	0.13	0.85	0.41
Book Value per Share	- -	-0.46	-1.2	2.34	0.06
Tangible Book Value per Share	- -	0.99	0.25	9.19	13.34

Hut 8 Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)