GLXY - Galaxy Digital
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$37.43
DETAILS
HIGH:
$60.00
LOW:
$24.00
MEDIAN:
$36.00
CONSENSUS:
$37.43
UPSIDE:
30.65%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue | 61,355.7 | 43,757.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue | 60,209.9 | 42,456.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 1,145.8 | 1,301.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | |||||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.1 | 2.3 | 8.3 | 6.6 | 3.0 | 0 |
| SG&A Expenses | 570.7 | 579.6 | 2.2 | 2.5 | 4.3 | 1.9 | 1.3 | 1.0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 2.4 | 3.4 | 3.5 | 1.8 | 0.2 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.0 | 0 |
| Operating Expenses | 570.7 | 579.6 | 2.2 | 2.5 | 4.3 | 1.9 | 1.3 | 1.0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 4.8 | 11.8 | 10.1 | 4.8 | 0.2 |
| Operating Income | |||||||||||||||||||||
| Operating Income | 575.1 | 721.5 | (2.2) | (2.5) | (4.3) | (1.9) | (1.3) | (1.0) | (0.2) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | (0.5) | (4.8) | (11.8) | (10.1) | (4.8) | (0.2) |
| Interest Expense | 59.2 | 30.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 5.1 | 1.9 | 0 | 0 | 0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||
| EBITDA | 609.2 | 768.4 | (2.2) | (2.5) | (4.3) | (1.9) | (1.3) | (1.0) | (0.2) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | (0.5) | (4.8) | (11.7) | (10.1) | (4.8) | (0.2) |
| EBIT | 575.1 | 721.5 | (2.2) | (2.5) | (4.3) | (1.9) | (1.3) | (1.0) | (0.2) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | (0.5) | (4.8) | (11.8) | (10.1) | (4.8) | (0.2) |
| Income Before Tax | (270.7) | 452.0 | 493.2 | (578.6) | 504.0 | 103.4 | (132.5) | (36.7) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.3) | (0.5) | (4.8) | (11.8) | (10.1) | (4.8) | (0.2) |
| Income Tax Expense | (29.3) | (16.9) | 38.5 | (55.9) | 102.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.6 | (0.3) | (0.7) | (0.4) | (0.0) |
| Net Income | (84.9) | 116.3 | 454.8 | (522.7) | 402.1 | 103.4 | (132.5) | (36.7) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.3) | (0.5) | (5.5) | (11.5) | (9.4) | (4.4) | (0.2) |
| Per Share Data | |||||||||||||||||||||
| EPS (Basic) | -0.53 | 0.96 | 4.30 | -4.99 | 4.27 | 1.51 | -2.00 | – | -1.14 | -0.88 | -0.38 | -0.38 | -0.88 | -1.39 | -2.02 | -4.55 | -61.92 | -107.42 | -109.95 | -72.23 | -3.25 |
| EPS (Diluted) | -0.53 | 0.84 | 3.65 | -4.99 | 3.81 | 1.28 | -2.00 | – | -1.14 | -0.88 | -0.38 | -0.38 | -0.88 | -1.39 | -2.02 | -4.55 | -61.92 | -107.42 | -109.95 | -72.23 | -3.25 |
| Shares Outstanding | 159.2 | 120.8 | 105.7 | 104.8 | 94.2 | 68.5 | 66.4 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2017 | 2016 | 2015 | 2014 | 2013 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||
| Cash & Cash Equivalents | 1,446.2 | 739.2 | 0.8 | 10.0 | 26.8 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | 8.2 |
| Short-Term Investments | 5,223.9 | 3,742.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 1,662.3 | 1,165.0 | 88.4 | 68.9 | 20.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 183.5 | 234.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 8,515.9 | 5,880.9 | 89.2 | 78.9 | 47.3 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | 8.3 |
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment | 1,423.1 | 237.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 66.5 | 58.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3,526.2 | 37.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 |
| Long-Term Investments | 1,066.2 | 836.8 | 763.9 | 257.8 | 841.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | (3,249.9) | 69.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 2,832.1 | 1,239.0 | 786.0 | 315.4 | 841.5 | 0 | 0 | 0 | 0 | 0 | 0.7 |
| Total Assets | 11,348.1 | 7,119.9 | 875.2 | 394.3 | 888.8 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | 9.0 |
| Current Liabilities | |||||||||||
| Account Payables | 277.7 | 27.9 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0 |
| Short-Term Debt | 2,842.3 | 2,105.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 2,191.5 | 1,682.9 | 0 | 0 | 20.5 | 0 | 0 | 0 | 0 | 0 | 1.6 |
| Total Current Liabilities | 5,311.5 | 3,887.9 | 57.2 | 56.8 | 66.6 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 |
| Non-Current Liabilities | |||||||||||
| Long-Term Debt | 2,488.6 | 845.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 17.7 | 0 | 0 | 30.6 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 513.2 | 167.7 | 37.0 | 38.2 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 3,001.8 | 1,037.6 | 37.0 | 38.2 | 35.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 8,313.3 | 4,925.5 | 94.2 | 95.0 | 102.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 |
| Stockholders' Equity | |||||||||||
| Common Stock | 0.2 | 2,194.4 | 422.2 | 419.9 | 417.4 | 1.8 | 1.7 | 1.7 | 2.0 | 2.2 | 0 |
| Retained Earnings | 342.9 | 0 | 264.1 | (190.7) | 332.0 | (4.3) | (4.1) | (4.0) | (3.9) | (3.9) | (25.7) |
| Accumulated Other Comprehensive Income | (2.0) | 0.8 | 94.8 | 70.1 | 36.9 | 2.7 | 0.9 | 1.0 | 0.4 | 0.1 | 0 |
| Total Stockholders' Equity | 1,924.9 | 2,194.4 | 781.0 | 299.3 | 786.3 | 0.2 | 0.4 | 0.5 | 0.7 | 0.8 | 7.4 |
| Total Liabilities & Equity | 11,348.1 | 7,119.9 | 875.2 | 394.3 | 888.8 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | 9.0 |
| Debt Metrics | |||||||||||
| Total Debt | 5,330.9 | 2,957.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 3,884.7 | 2,218.1 | (0.8) | (10.0) | (26.8) | (0.3) | (0.4) | (0.5) | (0.7) | (0.8) | (8.2) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2018 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Net Income | (241.3) | 78.9 | 454.8 | (522.7) | 402.1 | (36.7) | (0.5) | (5.5) | (11.5) | (9.4) |
| Depreciation & Amortization | 34.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 |
| Stock-Based Compensation | 65.5 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.3 | 0.4 | 0 |
| Change in Working Capital | 736.2 | (40.0) | (19.6) | (28.1) | 23.7 | (0.1) | (0.0) | (1.5) | (0.1) | 0.4 |
| Other Non-Cash Items | (850.9) | (122.1) | (487.9) | 586.5 | (506.7) | 36.5 | 0.1 | 0.7 | 0 | 0.3 |
| Operating Cash Flow | (256.5) | (18.5) | (16.5) | (76.8) | (19.5) | (0.3) | (0.5) | (5.9) | (11.1) | (8.7) |
| Investing Activities | ||||||||||
| Capital Expenditure | (1,192.5) | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.1) | (0.3) |
| Acquisitions | (7.8) | (104.8) | 0 | 107.4 | 12.2 | (229.2) | 0 | 0 | 0 | 0 |
| Purchases of Investments | (2,647.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (10) | 0 |
| Sales/Maturities of Investments | 2,641.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 |
| Other Investing Activities | (85.2) | 19.5 | 6.9 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | (1,290.6) | (85.3) | 6.9 | 107.4 | 12.2 | (229.2) | 0 | (0.0) | (0.1) | (0.3) |
| Financing Activities | ||||||||||
| Net Debt Issuance | 1,658.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | (20.5) | (10.7) | (53.3) | 0 | (0.1) | 0 | (1.5) | 0 | (0.0) |
| Dividends Paid | (49.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (68.5) | 0 | 0 | 0 | 0 | (9.1) | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 2,391.4 | 104.8 | 0.4 | (47.4) | 34.1 | 229.2 | 1.1 | (1.5) | 0 | 19.6 |
| Cash Position | ||||||||||
| Net Change in Cash | 707.0 | 1.0 | (9.2) | (16.8) | 26.8 | (0.3) | 0.7 | (7.4) | (11.2) | 10.7 |
| Cash at Beginning | 739.2 | 0.8 | 10.0 | 26.8 | 0 | 0.3 | 0.9 | 8.2 | 19.5 | 8.8 |
| Cash at End | 1,446.2 | 1.8 | 0.8 | 10.0 | 26.8 | 0.0 | 1.5 | 0.9 | 8.2 | 19.5 |
| Free Cash Flow | (1,449.0) | (18.5) | (16.5) | (76.8) | (19.5) | (0.3) | (0.5) | (5.9) | (11.2) | (8.9) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||
| Revenue | 61,355.7 | 43,757.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 1,145.8 | 1,301.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 575.1 | 721.5 | (2.2) | (2.5) | (4.3) | (1.9) | (1.3) | (1.0) | (0.2) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | (0.5) | (4.8) | (11.8) | (10.1) | (4.8) | (0.2) |
| Net Income | (84.9) | 116.3 | 454.8 | (522.7) | 402.1 | 103.4 | (132.5) | (36.7) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.3) | (0.5) | (5.5) | (11.5) | (9.4) | (4.4) | (0.2) |
| EPS (Diluted) | -0.53 | 0.84 | 3.65 | -4.99 | 3.81 | 1.28 | -2.00 | – | -1.14 | -0.88 | -0.38 | -0.38 | -0.88 | -1.39 | -2.02 | -4.55 | -61.92 | -107.42 | -109.95 | -72.23 | -3.25 |
| Balance Sheet | |||||||||||||||||||||
| Cash & Equivalents | 1,446.2 | 739.2 | 0.8 | 10.0 | 26.8 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | 8.2 | ||||||||||
| Total Assets | 11,348.1 | 7,119.9 | 875.2 | 394.3 | 888.8 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | 9.0 | ||||||||||
| Total Debt | 5,330.9 | 2,957.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Stockholders' Equity | 1,924.9 | 2,194.4 | 781.0 | 299.3 | 786.3 | 0.2 | 0.4 | 0.5 | 0.7 | 0.8 | 7.4 | ||||||||||
| Cash Flow | |||||||||||||||||||||
| Operating Cash Flow | (256.5) | (18.5) | (16.5) | (76.8) | (19.5) | (0.3) | (0.5) | (5.9) | (11.1) | (8.7) | |||||||||||
| Capital Expenditure | (1,192.5) | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.1) | (0.3) | |||||||||||
| Free Cash Flow | (1,449.0) | (18.5) | (16.5) | (76.8) | (19.5) | (0.3) | (0.5) | (5.9) | (11.2) | (8.9) | |||||||||||