☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the Transition Period from to |
Texas | 81-3548560 | ||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||
15418 Weir St. #333, | Omaha, | Nebraska (1) | 68137 |
(Address of principal executive offices) | (Zip Code) | ||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Class A Common Stock, par value $0.000001 per share | EXOD | NYSE American |
Large accelerated filer | ☐ | Accelerated filer | ☒ | |
Non-accelerated filer | ☐ | Smaller reporting company | ☒ | |
Emerging growth company | ☒ |
Item 1. Business |
API Provider | Service Provided | U.S. and/or INTL(1) | Jurisdiction | |||
1inch | Exchange Aggregation | INTL | British Virgin Islands | |||
Aeroswap | Exchange Aggregation | U.S. and INTL | British Virgin Islands | |||
ChangeHero | Exchange Aggregation | U.S. and INTL | Hong Kong | |||
Changelly | Exchange Aggregation | INTL | Hong Kong | |||
ChangeNow | Exchange Aggregation | U.S. and INTL | Saint Vincent and Grenadines | |||
Cripto InterCambio | Exchange Aggregation | U.S. and INTL | Seychelles | |||
Dexhunter | Exchange Aggregation | U.S. and INTL | Saint Vincent and Grenadines | |||
Exolix | Exchange Aggregation | U.S. and INTL | Ukraine | |||
Jupiter | Exchange Aggregation | U.S. and INTL | Singapore | |||
LI-FI | Exchange Aggregation | U.S. and INTL | Germany | |||
n.Exchange | Exchange Aggregation | INTL | Republic of the Marshall Islands | |||
Rango | Exchange Aggregation | U.S. and INTL | Dubai, UAE | |||
SimpleSwap | Exchange Aggregation | U.S. and INTL | Saint Vincent and Grenadines | |||
Switchain | Exchange Aggregation | INTL | Republic of the Marshall Islands | |||
Everstake | Staking | INTL | England | |||
Blockchain.com | Fiat Onboarding | U.S. and INTL | USA | |||
Coinme | Fiat Onboarding | U.S. | USA | |||
MoonPay | Fiat Onboarding | U.S. and INTL | Singapore | |||
Onramper Technologies | Fiat Onboarding | U.S. and INTL | Netherlands | |||
PayPal, Inc. | Fiat Onboarding | U.S. | USA | |||
Ramp Swaps | Fiat Onboarding | U.S. and INTL | England | |||
Robinhood | Fiat Onboarding | U.S. | USA | |||
SardineAI | Fiat Onboarding | U.S. and INTL | USA | |||
Bitrefill(2) | Affiliate Revenue | U.S. and INTL | Sweden | |||
Magic Eden | Affiliate Revenue | U.S. and INTL | USA | |||
Trezor | Affiliate Revenue | INTL | Czech Republic |
Specific Blockchain Design Elements for Proof of Stake Digital Assets | ||
Digital Asset | Time Period Between Unstaking Instruction and Completion of Unstaking Period, According to the Rules of the Underlying Blockchain | |
Ether | Approximately 7-21 Calendar Days | |
Solana | Approximately 2-4 Calendar Days | |
Tezos | Instant | |
Cardano | Instant | |
Aptos | Up to 30 Calendar Days | |
Polygon | Approximately 3-4 Calendar Days | |
Cosmos | 21 Calendar Days | |
Kava | 21 Calendar Days | |
Injective | 21 Calendar Days | |
Axelar | Up to 7 Calendar Days | |
Osmosis(1) | 14 Calendar Days | |
Ontology(2) | Between 16 hours and 41 Calendar Days | |
VeChain(3) | N/A Unstaking Not Required | |
Algorand(4) | N/A Unstaking Not Required | |
Wallet | Bitcoin(1) | Ether(1) | USDC(1) | DLLR(1) | Solana(1) | Other(1) | ||||||
Self-Custody | 547 | 3 | 33,620 | 100,401 | 12,473 | 172,085,389 | ||||||
Custodial | 1,157 | 1,895 | 188,360 | - | - | 3,827 | ||||||
Total | 1,704 | 1,898 | 221,980 | 100,401 | 12,473 | 172,089,216 |
(in thousands) | December 31, 2025 | December 31, 2024 | |
Cash and cash equivalents | 4,938 | 37,883 | |
USDC | 222 | 12 | |
Treasury bills | — | 30,490 | |
Bitcoin | 149,164 | 181,238 | |
Ether | 5,633 | 8,847 | |
Solana | 1,552 | 4,628 | |
Other digital assets | 98 | 1,646 | |
Total treasury | 161,607 | 264,744 | |
Percentage of Holds: | |||
Cash and cash equivalents / treasury bills | 3% | 26% | |
USDC and digital assets | 97% | 74% |
Item 1A. Risk Factors |
Item 1B. Unresolved Staff Comments |
Item 1C. Cybersecurity |
Item 2. Properties |
Item 3. Legal Proceedings |
Item 4. Mine Safety Disclosures |
Item 5. Market for Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities | ||||
Item 6. [Reserved] |
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations | ||||
Digital Asset | API Provider Service(s) | Blockchain(s) | ||
Bitcoin | ||||
Store of value and payment cryptocurrency | Exchange Aggregation; Fiat Onboarding | Bitcoin | ||
Tether | ||||
Stablecoin | Exchange Aggregation; Fiat Onboarding | Ethereum, Algorand, Avalanche, Binance Smart Chain, Arbitrum, Polygon, Optimism, Solana, Tron, Fantom, | ||
Ether | ||||
Blockchain economy or blockchain platform | Exchange Aggregation; Fiat Onboarding; Staking | Ethereum | ||
USDC | ||||
Stablecoin | Exchange Aggregation; Fiat Onboarding | Ethereum, Algorand, Avalanche, Binance Smart Chain, Arbitrum, Fantom, Polygon, Optimism, Solana, Tron | ||
Other | ||||
All other digital assets | Exchange Aggregation; Fiat Onboarding; Staking | Multiple Blockchains |
(in thousands) | December 31, 2025 | December 31, 2024 | ||
Bitcoin | ||||
Republic of the Marshall Islands | $11,675 | $13,801 | ||
Hong Kong | 5,557 | 9,235 | ||
British Virgin Islands | 5,829 | 3,461 | ||
Seychelles | 3,424 | 5,563 | ||
Saint Vincent and Grenadines(1) | 6,686 | 1,400 | ||
Other(2) | 34 | 32 | ||
Total | $33,205 | $33,492 | ||
Tether | ||||
Republic of the Marshall Islands | $2,648 | $7,889 | ||
Hong Kong | 2,225 | 5,485 | ||
British Virgin Islands | 2,357 | 3,477 | ||
Seychelles | 1,446 | 3,469 | ||
Saint Vincent and Grenadines(1) | 494 | 613 | ||
Other(2) | 898 | 257 | ||
Total | $10,068 | $21,190 | ||
Ether | ||||
Republic of the Marshall Islands | $3,716 | $4,355 |
Hong Kong | 2,770 | 1,679 | ||
British Virgin Islands | 1,998 | 3,926 | ||
Seychelles | 1,454 | 2,331 | ||
Saint Vincent and Grenadines(1) | 796 | 453 | ||
Other(2) | 1,659 | 254 | ||
Total | $12,393 | $12,998 | ||
Solana | ||||
Republic of the Marshall Islands | $1,496 | $1,919 | ||
Hong Kong | 935 | 1,225 | ||
British Virgin Islands | 2,374 | 1,563 | ||
Seychelles | 803 | 1,567 | ||
Saint Vincent and Grenadines(1) | 286 | 298 | ||
Other(2) | 4 | 6 | ||
Total | $5,898 | $6,578 | ||
USDC | ||||
Republic of the Marshall Islands | $1,400 | $861 | ||
Hong Kong | 1,335 | 733 | ||
British Virgin Islands | 952 | 1,044 | ||
Seychelles | 818 | 960 | ||
Saint Vincent and Grenadines(1) | 372 | 176 | ||
Other(2) | 510 | 65 | ||
Total | $5,387 | $3,839 | ||
Other Digital Assets | ||||
Republic of the Marshall Islands | $10,459 | $5,784 | ||
Hong Kong | 14,107 | 6,383 | ||
British Virgin Islands | 8,678 | 8,256 | ||
Seychelles | 5,896 | 6,054 | ||
Saint Vincent and Grenadines(1) | 4,091 | 2,158 | ||
Other(2) | 523 | 369 | ||
Total | $43,754 | $29,004 | ||
All Digital Assets | ||||
Republic of the Marshall Islands | $31,394 | $34,609 | ||
Hong Kong | 26,929 | 24,740 | ||
British Virgin Islands | 22,188 | 21,727 | ||
Seychelles | 13,841 | 19,944 | ||
Saint Vincent and Grenadines(1) | 12,725 | 5,098 | ||
Other(2) | 3,628 | 983 | ||
Total | $110,705 | $107,101 |
(in thousands, except percentages) | December 31, 2025 | December 31, 2024 | $ Change | % Change | |||
REVENUES | $121,551 | $116,272 | $5,279 | 4.5% | |||
EXPENSES (INCOME) | |||||||
Technology, development and user support | 62,930 | 46,033 | 16,897 | 36.7% | |||
General and administrative | 66,283 | 39,506 | 26,777 | 67.8% | |||
Loss (gain) on digital assets, net | 18,892 | (96,111) | 115,003 | (119.7)% | |||
Gain on sale of future token interests | (2,000) | — | (2,000) | * | |||
Impairment on other assets | 179 | 336 | (157) | (46.7)% | |||
Staking and other income | (271) | (1,244) | 973 | (78.2)% | |||
Other loss, net | 512 | 209 | 303 | 145.0% | |||
Interest income | (4,892) | (3,315) | (1,577) | 47.6% | |||
Interest expense | 570 | — | 570 | * | |||
(Loss) income before income taxes | (20,652) | 130,858 | (151,510) | (115.8)% | |||
INCOME TAX EXPENSE | 9,299 | (17,900) | 27,199 | (151.9)% | |||
NET (LOSS) INCOME | $(11,353) | $112,958 | $(124,311) | (110.1)% | |||
OTHER COMPREHENSIVE (LOSS) INCOME | |||||||
Foreign currency translation adjustment | (1,372) | 725 | (2,097) | (289.2)% | |||
COMPREHENSIVE (LOSS) INCOME | $(12,725) | $113,683 | $(126,408) | (111.2)% |
(Amounts in thousands, except percentages) | December 31, 2025 | December 31, 2024 | |||||
Amount | % of Revenues | Amount | % of Revenues | ||||
Exchange aggregation - users | $92,480 | 76.2% | $99,386 | 85.5% | |||
Exchange aggregation - partnerships | 18,225 | 15.0 | 7,715 | 6.6 | |||
Fiat onboarding - users | 5,033 | 4.1 | 3,926 | 3.4 | |||
Fiat onboarding - partnerships | 13 | - | 15 | - | |||
Staking - users | 4,350 | 3.6 | 2,284 | 2.0 | |||
Consulting - users | 25 | - | 19 | - | |||
Consulting - partnerships | 885 | 0.7 | 1,288 | 1.1 | |||
Other - users | 527 | 0.4 | 136 | 0.1 | |||
Other - partnerships | 13 | - | 1,503 | 1.3 | |||
Total | $121,551 | 100.0% | $116,272 | 100.0% | |||
(in thousands) | December 31, 2025 | December 31, 2024 | $ Change | ||
Net cash used in operating activities | $(25,561) | $(12,042) | $(13,519) | ||
Net cash provided by investing activities | $7,657 | $43,887 | $(36,230) | ||
Net cash used in financing activities | $(15,041) | $(5,338) | $(9,703) | ||
Net (decrease) increase in cash and cash equivalents | $(32,945) | $26,507 | $(59,452) |
(in thousands, except units) | December 31, 2025 | ||||
Units | Cost Basis | Fair Value | |||
Bitcoin | 1,704 | $53,449 | $149,164 | ||
Ether | 1,898 | 3,476 | 5,633 | ||
Solana | 12,473 | 2,385 | 1,552 | ||
Other | 172,189,617 | 102 | 98 | ||
Digital assets | $59,412 | $156,447 | |||
(in thousands, except units) | December 31, 2024 | ||||
Units | Cost Basis | Fair value | |||
Bitcoin | 1,941 | $69,707 | $181,238 | ||
Ether | 2,655 | 4,967 | 8,847 | ||
Solana | 24,472 | 2,241 | 4,628 | ||
Other | 10,011,770 | 5,641 | 1,646 | ||
Digital assets | $82,556 | $196,359 | |||
(in thousands) | Carrying Value | Quoted Prices Level 1 | Significant Other Observable Inputs Level 2 | Unobservable Inputs Level 3 | |||
As of December 31, 2025 | |||||||
Cash and cash equivalents | $4,938 | $4,938 | $— | $— | |||
USDC | 222 | 222 | — | — | |||
Total liquid assets | $5,160 | ||||||
As of December 31, 2024 | |||||||
Cash and cash equivalents | $37,883 | $37,883 | $— | $— | |||
USDC | 12 | 12 | — | — | |||
Treasury bills | 30,490 | 30,490 | — | — | |||
Total liquid assets | $68,385 |
Item 7A. Quantitative and Qualitative Disclosures About Market Risk | ||||
(In thousands, except share and par value) | December 31, 2025 | December 31, 2024 | |
ASSETS | |||
CURRENT ASSETS | |||
Cash and cash equivalents | $4,938 | $37,883 | |
U.S. dollar coin | 222 | 12 | |
Treasury bills | - | 30,490 | |
Accounts receivable | 5,141 | 7,654 | |
Prepaid expenses | 2,996 | 2,326 | |
Income tax receivable | 3,401 | 4,305 | |
Loans receivable, net | 80,584 | - | |
Other current assets | 1,995 | 125 | |
Total current assets | 99,277 | 82,795 | |
OTHER ASSETS | |||
Fixed assets, net | 458 | 357 | |
Digital assets | 156,447 | 196,359 | |
Software assets, net | 4,565 | 6,129 | |
Definite and indefinite-lived intangible assets, net | 4,928 | 2,146 | |
Other long-term assets | 1,087 | 209 | |
Total other assets | 167,485 | 205,200 | |
TOTAL ASSETS | $266,762 | $287,995 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||
CURRENT LIABILITIES | |||
Accounts payable | $1,176 | $1,162 | |
Accrued liabilities | 2,210 | 2,952 | |
Payroll liabilities | 3,975 | 4,219 | |
Other current liabilities | - | 12 | |
Total current liabilities | 7,361 | 8,345 | |
LONG-TERM LIABILITIES | |||
Other long-term liabilities | - | 344 | |
Deferred tax liability | 11,991 | 21,779 | |
Total long-term liabilities | 11,991 | 22,123 | |
Total liabilities | 19,352 | 30,468 | |
SHAREHOLDERS' EQUITY | |||
Preferred stock | |||
$0.000001 par value, 5,000,000 shares authorized, no shares issued and outstanding | - | - | |
Class A Common Stock | |||
$0.000001 par value, 300,000,000 shares authorized, | - | - | |
10,358,554 issued and outstanding as of December 31, 2025 | - | - | |
8,460,707 issued and outstanding as of December 31, 2024 | - | - | |
Class B Common Stock | |||
$0.000001 par value, 27,500,000 shares authorized, | - | - | |
19,185,163 issued and outstanding as of December 31, 2025 | - | - | |
19,749,388 issued and outstanding as of December 31, 2024 | - | - | |
ADDITIONAL PAID IN CAPITAL | 126,995 | 124,387 | |
ACCUMULATED OTHER COMPREHENSIVE LOSS | (2,124) | (752) | |
RETAINED EARNINGS | 122,539 | 133,892 | |
Total shareholders' equity | 247,410 | 257,527 | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $266,762 | $287,995 |
(In thousands, except per share amounts) | 2025 | 2024 | |
REVENUES | $121,551 | $116,272 | |
EXPENSES (INCOME) | |||
Technology, development and user support | 62,930 | 46,033 | |
General and administrative | 66,283 | 39,506 | |
Loss (gain) on digital assets, net | 18,892 | (96,111) | |
Gain on sale of future token interests | (2,000) | — | |
Impairment on other assets | 179 | 336 | |
Staking and other income | (271) | (1,244) | |
Other loss, net | 512 | 209 | |
Interest income | (4,892) | (3,315) | |
Interest expense | 570 | — | |
(Loss) income before income taxes | (20,652) | 130,858 | |
INCOME TAX BENEFIT (EXPENSE) | 9,299 | (17,900) | |
NET (LOSS) INCOME | $(11,353) | $112,958 | |
OTHER COMPREHENSIVE (LOSS) INCOME | |||
Foreign currency translation adjustment | (1,372) | 725 | |
COMPREHENSIVE (LOSS) INCOME | $(12,725) | $113,683 | |
Net (loss) income per share | |||
Basic net (loss) income per share of common stock - Class A | $(0.39) | $4.30 | |
Basic net (loss) income per share of common stock - Class B | $(0.39) | $4.30 | |
Diluted net (loss) income per share of common stock - Class A | $(0.39) | $3.52 | |
Diluted net (loss) income per share of common stock - Class B | $(0.39) | $3.52 | |
Weighted average number of shares and share equivalents outstanding | |||
Weighted average number of shares used in basic computation - Class A | 9,515 | 5,371 | |
Weighted average number of shares used in basic computation - Class B | 19,492 | 20,925 | |
Weighted average number of shares used in diluted computation - Class A | 9,515 | 9,051 | |
Weighted average number of shares used in diluted computation - Class B | 19,492 | 23,012 |
Number of Shares | Amounts | ||||||||||
(In thousands) | Class A Shares | Class B Shares | Additional Paid In Capital | Accumulated Other Comprehensive (Loss) Income | Retained Earnings (Accumulated Deficit) | Total Shareholders' Equity | |||||
Balance as of January 1, 2024 | 4,320 | 21,760 | $122,558 | $(1,477) | $(17,320) | $103,761 | |||||
Cumulative effect adjustment to the opening balance of retained earnings for ASU 2023-08 adoption, net of tax | - | - | - | - | 38,254 | 38,254 | |||||
Share-based compensation | - | - | 7,157 | - | - | 7,157 | |||||
Exercised options, net of options withheld for taxes and exercise price | - | 1,170 | (928) | - | - | (928) | |||||
Issuance of Common Stock upon settlement of restricted stock units, net of shares withheld for taxes | 959 | - | (4,400) | - | - | (4,400) | |||||
Conversion of Class B to Class A | 3,181 | (3,181) | - | - | - | - | |||||
Foreign currency translation adjustment | - | - | - | 725 | - | 725 | |||||
Net income | - | - | - | - | 112,958 | 112,958 | |||||
Balance as of December 31, 2024 | 8,460 | 19,749 | $124,387 | $(752) | $133,892 | $257,527 | |||||
Share-based compensation | - | - | 14,337 | - | - | 14,337 | |||||
Exercised options, net of options withheld for taxes and exercise price | - | 262 | (2,066) | - | - | (2,066) | |||||
Issuance of Common Stock upon settlement of restricted stock units, net of shares withheld for taxes | 1,017 | - | (12,863) | - | - | (12,863) | |||||
Issuance of Common Stock as non-cash consideration for asset acquisition | 56 | - | 1,220 | - | - | 1,220 | |||||
Conversion from Class B to Class A | 826 | (826) | - | - | - | - | |||||
Foreign currency translation adjustment | - | - | - | (1,372) | - | (1,372) | |||||
Equity warrants | - | - | 1,980 | - | - | 1,980 | |||||
Net loss | - | - | - | - | (11,353) | (11,353) | |||||
Balance as of December 31, 2025 | 10,359 | 19,185 | 126,995 | (2,124) | 122,539 | 247,410 | |||||
(In thousands) | 2025 | 2024 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |||
Net (loss) income | $(11,353) | $112,958 | |
Adjustments to reconcile net (loss) income to net cash used in operating activities, net of assets acquired | |||
Depreciation and amortization | 3,753 | 5,335 | |
Deferred tax (benefit) expense | (9,801) | 17,924 | |
Impairment of other assets | 179 | 336 | |
Loss (gain) on digital assets, net | 18,892 | (96,111) | |
Gain on sale of future token interests | (2,000) | — | |
Staking and other income | (271) | (1,244) | |
Other loss, net | 512 | 209 | |
Share-based compensation | 13,611 | 6,596 | |
Noncash equity-based compensation - warrants | 1,980 | — | |
Accrued interest income | (1,923) | (2,225) | |
Other operating activities settled in digital assets and USDC (1) | (38,898) | (52,172) | |
Change in operating assets and liabilities: | |||
Accounts receivable | 397 | 71 | |
Prepaid expenses | 620 | (687) | |
Other current assets | (335) | (4,215) | |
Other long-term asset | 79 | (109) | |
Accounts payable | 69 | 111 | |
Accrued liabilities | (716) | 2,952 | |
Income tax payable | — | (989) | |
Other current liabilities | (13) | (714) | |
Other long-term liabilities | (343) | (68) | |
Net cash used in operating activities | (25,561) | (12,042) | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Investment in SAFE notes | (600) | — | |
Purchase of equity security | (249) | — | |
Purchases of long-lived assets | (1,648) | (201) | |
Proceeds from sale of future token interests | 2,000 | — | |
Purchases of fixed assets | (267) | (273) | |
Purchases of treasury bills | (4,938) | (76,667) | |
Redemption of treasury bills | 35,692 | 91,403 | |
Purchases of digital assets | (5,895) | (2,533) | |
Disposal of digital assets held | 63,662 | 32,158 | |
Issuance of loan receivables | (80,000) | — | |
Other investing activities | (100) | — | |
Net cash provided by investing activities | 7,657 | 43,887 | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Borrowing on term loan | 60,000 | — | |
Payments on term loan | (60,000) | — | |
Repurchase of shares to pay employee withholding taxes | (15,076) | (5,351) | |
Exercise of stock options | 35 | 13 | |
Net cash used in financing activities | (15,041) | (5,338) |
Change in cash and cash equivalents | (32,945) | 26,507 | |
Cash and cash equivalents, beginning of period | 37,883 | 11,376 | |
Cash and cash equivalents, end of period | $4,938 | $37,883 | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||
Non-cash issuance of stock | $80 | $10 | |
Non-cash purchase of fixed assets | $(36) | $(44) | |
Non-cash option exercises | $32 | $3,074 | |
Non-cash capitalized software costs settled in digital assets and stock (including share-based compensation of $726 and $561 respectively) | $(2,118) | $(3,532) | |
Non-cash capitalized interest on notes receivable | $600 | $— | |
Long-lived assets acquired through equity issuance | $1,220 | $— | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||
Cash paid for interest on debt | $570 | $— |
(in thousands) | 2025 | 2024 | |
Company A | $14,820 | $20,837 | |
Company B | $18,357 | $20,206 | |
Company C | $19,434 | $19,931 | |
Company D (1) | $— | $16,196 | |
Company E | $18,261 | $12,807 | |
Company F (2) | $13,161 | $— |
(in thousands, except percentages) | 2025 | 2024 | |||||
Amount | % of Revenues | Amount | % of Revenues | ||||
Republic of the Marshall Islands | $31,311 | 25.7% | $36,128 | 31.1% | |||
Hong Kong | 27,412 | 22.6 | 24,769 | 21.3 | |||
British Virgin Islands | 20,449 | 16.8 | 19,282 | 16.6 | |||
Seychelles | 14,820 | 12.2 | 20,837 | 17.9 | |||
Saint Vincent and Grenadines(1) | 13,268 | 10.9 | 5,494 | 4.7 | |||
Other(2) | 14,291 | 11.8 | 9,762 | 8.4 | |||
Revenues | $121,551 | 100.0% | $116,272 | 100.0% | |||
(in thousands, except percentages) | 2025 | 2024 | |||||
Amount | % of Revenues | Amount | % of Revenues | ||||
Exchange aggregation | $110,705 | 91.1% | $107,101 | 92.1% | |||
Fiat onboarding | 5,046 | 4.2 | 3,941 | 3.4 | |||
Staking | 4,350 | 3.6 | 2,284 | 2.0 | |||
Consulting | 910 | 0.7 | 1,307 | 1.1 | |||
Other (1) | 540 | 0.4 | 1,639 | 1.4 | |||
Revenues | $121,551 | 100.0% | $116,272 | 100.0% | |||
(in thousands) | |
Balance January 1, 2024 | $727 |
Prior period performance obligation satisfied | (727) |
Increase in contract liability | 100 |
Current period performance obligation satisfied | (88) |
Balance December 31, 2024 | 12 |
Prior period performance obligation satisfied | (12) |
Increase in contract liability | 71 |
Current period performance obligation satisfied | (71) |
Balance December 31, 2025 | $— |
(in thousands) | December 31, 2025 | December 31, 2024 | |
Prepaid software | $931 | $762 | |
Accounting, consulting, and legal services | 788 | 540 | |
Prepaid cloud services | 646 | 669 | |
Marketing | 260 | 220 | |
Prepaid insurance | 219 | 53 | |
Other prepaids | 152 | 82 | |
Prepaid expenses | $2,996 | $2,326 |
(in thousands) | December 31, 2025 |
Technology in development | $1,317 |
Assembled workforce | 1,316 |
Trade name | 235 |
Less: accumulated amortization | (86) |
Definite-lived intangible assets in use, net | $1,465 |
Definite-lived intangible assets, net | $2,782 |
(in thousands) | Years ended December 31, |
2026 | $517 |
2027 | 517 |
2028 | 431 |
$1,465 |
(in thousands, except units) | December 31, 2025 | ||||
Units | Cost basis | Fair Value | |||
Bitcoin | 1,704 | $53,449 | $149,164 | ||
Ether | 1,898 | 3,476 | 5,633 | ||
Solana | 12,473 | 2,385 | 1,552 | ||
Other | 172,189,617 | 102 | 98 | ||
Digital assets | $59,412 | $156,447 | |||
(in thousands, except units) | December 31, 2024 | ||||
Units | Cost Basis | Fair Value | |||
Bitcoin | 1,941 | $69,707 | $181,238 | ||
Ether | 2,655 | 4,967 | 8,847 | ||
Solana | 24,472 | 2,241 | 4,628 | ||
Other | 10,011,770 | 5,641 | 1,646 | ||
Digital assets | $82,556 | $196,359 | |||
(in thousands) | Value | |
Balance, December 31, 2023 | $35,010 | |
Adoption of ASU 2023-08 | 48,676 | |
Balance, January 1, 2024 | 83,686 | |
Additions (1) | 81,790 | |
Disposals (2) | (65,228) | |
Gains (3) | 96,111 | |
Balance, December 31, 2024 | 196,359 | |
Additions (1) | 91,833 | |
Disposals (2) | (112,853) | |
Losses (4) | (18,892) | |
Balance, December 31, 2025 | $156,447 | |
(in thousands) | December 31, 2025 | December 31, 2024 | |
Revenue | $(121,849) | $(110,514) | |
Expenses | 42,958 | 22,256 | |
Conversion of digital assets and USDC to cash | 39,492 | 40,607 | |
Accounts receivable and other current assets | 2,117 | (4,695) | |
Payroll liabilities | (244) | (551) | |
Currency translation related to digital assets | (1,372) | 725 | |
Other operating activities settled in digital assets and USDC | $(38,898) | $(52,172) |
(in thousands) | Useful Life (years) | December 31, 2025 | December 31, 2024 | ||
Computer equipment | 3 | $1,015 | $940 | ||
Vehicles | 8 | 202 | 237 | ||
Furniture and fixtures | 3 | 16 | 21 | ||
Fixed assets, gross | 1,233 | 1,198 | |||
Less: accumulated depreciation | (775) | (841) | |||
Fixed assets, net | $458 | $357 |
(in thousands) | December 31, 2025 | December 31, 2024 | |
Software in development | $1,069 | $1,400 | |
Software assets in use | 13,198 | 11,240 | |
Less: accumulated amortization | (9,702) | (6,511) | |
Software assets in use, net | 3,496 | 4,729 | |
Software assets, net | 4,565 | 6,129 |
(in thousands) | |
2026 | 2,095 |
2027 | 1,181 |
2028 | 220 |
$3,496 |
Options | Weighted Average Exercise Price | ||
Outstanding - beginning of period | 866,135 | $2.41 | |
Exercised | (320,993) | $2.40 | |
Outstanding - end of period | 545,142 | $2.41 |
RSUs | Weighted Average Grant Date Fair Value Price | ||
Outstanding - beginning of period | 2,904,901 | $4.14 | |
Granted | 1,270,707 | $26.20 | |
Vested | (1,414,455) | $8.46 | |
Forfeited | (217,685) | $9.35 | |
Outstanding - end of period | 2,543,468 | $12.13 |
(in thousands) | 2025 | 2024 | |
Technology, development, and user support | $6,733 | $2,829 | |
General and administrative | 7,604 | 4,328 | |
Share-based compensation | $14,337 | $7,157 |
December 31, 2025 | ||
Exercise price | $31.90 | |
Risk-free interest rate | 4.03% | |
Expected dividend yield | — | |
Expected volatility | 81.32% | |
Expected life (years) | 7.0 |
(in thousands) | 2025 | 2024 | |
(Loss) income before income taxes | |||
Domestic | $(20,239) | $130,872 | |
Foreign | (413) | (14) | |
Total (loss) income before income taxes | (20,652) | 130,858 |
(in thousands) | 2025 | 2024 | |
Current tax expense (benefit) | |||
U.S. Federal | 455 | (37) | |
State | 47 | 13 | |
Total | 502 | (24) | |
Deferred tax (benefit) expense | |||
U.S. Federal | (9,446) | 17,447 | |
State | (355) | 477 | |
Total | (9,801) | 17,924 | |
Total tax (benefit) expense | |||
U.S. Federal | (8,991) | 17,410 | |
State | (308) | 490 | |
Income tax (benefit) expense | $(9,299) | $17,900 |
(dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||
Amount | % | Amount | % | |||
Domestic federal statutory rate | $(4,337) | 21.0% | $27,480 | 21.0% | ||
Effect of cross border tax laws: | ||||||
Foreign derived intangible income deduction | (673) | 3.3 | (185) | (0.1) | ||
Other | 4 | (0.1) | — | * | ||
Tax credits: | ||||||
Research and development tax credits | (905) | 4.4 | (133) | (0.1) | ||
Nontaxable or nondeductible items: | ||||||
Share-based compensation | (10,390) | 50.3 | (11,570) | (8.8) | ||
Non-deductible executive compensation | 5,235 | (25.3) | 1,738 | 1.3 | ||
Lobbying | 378 | (1.8) | — | * | ||
Penalties | 519 | (2.5) | — | * | ||
Transaction costs | 1,368 | (6.6) | — | * | ||
Other | 36 | (0.2) | 17 | * | ||
Domestic state and local income tax (benefit) expense - net of federal (benefit) expense | (309) | 1.5 | 491 | 0.3 | ||
Foreign tax effects | 100 | (0.5) | 3 | * | ||
Uncertain tax positions | (343) | 1.7 | — | * | ||
Other | 18 | (0.2) | 59 | * | ||
Effective tax rate | $(9,299) | 45.0% | $17,900 | 13.6% | ||
(in thousands) | December 31, 2025 | December 31, 2024 | |
Deferred tax assets | |||
Intangible assets | $5,282 | $1,551 | |
Share-based compensation | 2,430 | 1,501 | |
Net operating loss carryforward | 1,409 | 459 | |
Federal tax credit carry forwards | 457 | — | |
Other | 109 | — | |
Less: valuation allowance | (321) | (448) | |
Total deferred tax assets | $9,366 | $3,063 | |
Deferred tax liabilities | |||
Unrealized gain on digital assets | (20,656) | (24,297) | |
Prepaid expenses | (640) | (511) | |
Fixed assets | (61) | (34) | |
Total deferred tax liabilities | (21,357) | (24,842) | |
Net deferred tax liabilities | $(11,991) | $(21,779) |
(in thousands) | December 31, 2025 | December 31, 2024 | |
Balance - beginning of period | $344 | $412 | |
Additions for tax positions of prior years | — | 40 | |
Lapse of statute of limitations | (344) | (108) | |
Balance - end of period | $— | $344 |
(in thousands) | December 31, 2025 | December 31, 2024 | |
United States | $4 | $5,379 |
(in thousands) | Carrying Value | Quoted Prices Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | |||
As of December 31, 2025 | |||||||
Bitcoin | $149,164 | $149,164 | $— | $— | |||
Ether | 5,633 | 5,633 | — | — | |||
Solana | 1,552 | 1,552 | — | — | |||
Other investments (1) | 700 | — | — | — | |||
Equity security | 244 | 244 | — | — | |||
Other digital assets | 98 | 98 | — | — | |||
Money market funds | 7 | 7 | — | — | |||
Total | $157,398 | ||||||
As of December 31, 2024 | |||||||
Bitcoin | $181,238 | $181,238 | $— | $— | |||
Treasury bills | 31,162 | 31,162 | — | — | |||
Money market funds | 25,514 | 25,514 | — | — | |||
Ether | 8,847 | 8,847 | — | — | |||
Solana | 4,628 | 4,628 | — | — | |||
Other digital assets | 1,646 | 1,646 | — | — | |||
Other investment (1) | 100 | — | — | — | |||
Total | $253,135 |
(in thousands, except per share amounts) | 2025 | 2024 | |
Basic net (loss) income per share: | |||
Numerator | |||
Net (loss) income, basic and diluted | $(11,353) | $112,958 | |
Denominator | |||
Weighted-average number of shares used in per share computation - Class A | 9,515 | 5,371 | |
Weighted-average number of shares used in per share computation - Class B | 19,492 | 20,925 | |
Basic net (loss) income per share - Class A | $(0.39) | $4.30 | |
Basic net (loss) income per share - Class B | $(0.39) | $4.30 | |
Diluted net (loss) income per share: | |||
Denominator | |||
Weighted-average number of shares used in diluted computation - Class A | 9,515 | 9,051 | |
Weighted-average number of shares used in diluted computation - Class B | 19,492 | 23,012 | |
Diluted net (loss) income per share - Class A | $(0.39) | $3.52 | |
Diluted net (loss) income per share - Class B | $(0.39) | $3.52 |
(In thousands) | December 31, 2025 |
RSUs outstanding | 2,543 |
Stock options outstanding | 545 |
Warrants | 100 |
Number of anti-dilutive shares | 3,188 |
Item 9. Changes in and Disagreements With Accountants on Accounting and Financial Disclosure | ||||
Item 9A. Controls and Procedures | ||||
Item 9B. Other Information | ||||
Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections | ||||
Item 10. Directors, Executive Officers and Corporate Governance | ||||
Item 11. Executive Compensation | ||||
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters | ||||
Item 13. Certain Relationships and Related Transactions, and Director Independence | ||||
Item 14. Principal Accountant Fees and Services | ||||
Item 15. Exhibits and Financial Statement Schedules | ||||
(a)(1) | Financial Statements. | |
Document: | ||
(i) | ||
(ii) | ||
(iii) | ||
(iv) | ||
(v) | ||
(vi) |
Exhibit Number | Description | SEC Document Reference | ||
2.1 | Incorporated by reference to Exhibit 2.1 to the Company’s Form 8-K filed on December 10, 2025. | |||
3.1 | Incorporated by reference to Exhibit 3.1 to the Company’s Form 10 filed on February 28, 2024. | |||
3.2 | Incorporated by reference to Exhibit 3.2 to the Company’s Form 10-Q filed on August 11, 2025. | |||
3.3 | Incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on December 10, 2025. | |||
3.4 | Incorporated by reference to Exhibit 3.2 to the Company’s Form 8-K filed on December 10, 2025. | |||
4.1 | Filed herewith | |||
10.1† | Incorporated by reference to Exhibit 6.1 to the Company’s Form 1-A filed April 8, 2021. | |||
10.2 | Incorporated by reference to Exhibit 10.2 to the Company’s Form 10 filed on February 28, 2024. | |||
10.3 | Incorporated by reference to Exhibit 6.3 to the Company’s Form 1-A filed April 8, 2021. | |||
10.4 | Incorporated by reference to Exhibit 6.5 to the Company’s Form 1-A filed April 8, 2021. | |||
10.5 | Incorporated by reference to Exhibit 6.6 to the Company’s Form 1-A filed April 8, 2021. | |||
10.6 | Filed herewith | |||
10.7 | Filed herewith |
10.8 | Incorporated by reference to Exhibit 10.1 to the Company’s Form 10-Q filed on November 10, 2025. | |||
10.9 | Incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on November 24, 2025. | |||
10.10 | Incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on November 24, 2025. | |||
10.11 | Incorporated by reference to Exhibit 10.3 to the Company’s Form 8-K filed on November 24, 2025. | |||
10.12 | Incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on December 10, 2025. | |||
10.13† | Filed herewith. | |||
10.14† | Incorporated by reference to Exhibit 10.7 to the Company’s Form 10 filed on February 28, 2024. | |||
10.15† | Incorporated by reference to Exhibit 10.8 to the Company’s Form 10-K filed on March 6, 2025. | |||
10.16† | Incorporated by reference to Exhibit 10.9 to the Company’s Form 10 filed on February 28, 2024. | |||
10.17† | Incorporated by reference to Exhibit 10.10 to the Company’s Form 10 filed on February 28, 2024. | |||
10.18† | Incorporated by reference to Exhibit 10.11 to the Company’s Form 10 filed on February 28, 2024. | |||
10.19† | Filed herewith. | |||
10.20† | Filed herewith. | |||
19.1 | Incorporated by reference to Exhibit 19.1 to the Company’s Form 10-K filed on March 6, 2025. | |||
21.1 | Filed herewith. | |||
23.1 | Filed herewith. | |||
31.1 | Filed herewith. | |||
31.2 | Filed herewith. | |||
32.1 | Furnished herewith. | |||
32.2 | Furnished herewith. | |||
97 | Incorporated by reference to Exhibit 97 to the Company’s Form 10-K filed on March 6, 2025. |
101.INS | Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document. | |||
101.SCH | Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents | |||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
EXODUS MOVEMENT, INC. | ||
Date: March 11, 2026 | By: | /s/ James Gernetzke |
James Gernetzke | ||
Chief Financial Officer | ||
Signature | Title | Date | ||
/s/ Jon Paul Richardson | Chief Executive Officer and Director | March 11, 2026 | ||
Jon Paul Richardson | (Principal Executive Officer) | |||
/s/ James Gernetzke | Chief Financial Officer and Secretary | March 11, 2026 | ||
James Gernetzke | (Principal Financial Officer and Principal Accounting Officer) | |||
/s/ Margaret Knight | March 11, 2026 | |||
Margaret Knight | Director | |||
Carol MacKinlay | Director | |||
/s/ Tyler Skelton | March 11, 2026 | |||
Tyler Skelton | Director | |||
/s/ Daniel Castagnoli | March 11, 2026 | |||
Daniel Castagnoli | Director |