HUT - Hut 8 Corp.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$132.80
DETAILS
HIGH:
$226.00
LOW:
$80.00
MEDIAN:
$129.00
CONSENSUS:
$132.80
UPSIDE:
44.49%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Revenue | 15.1 | 162.4 | 72.3 | 65.5 | 79.2 | 9.1 | 82.0 | 49.4 | 6.7 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue | 107.8 | 86.7 | 40.8 | 32.5 | 25.8 | 61.8 | 79.9 | 72.9 | 0.8 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | (92.7) | 75.7 | 31.5 | 32.9 | 53.4 | (21.1) | 2.1 | (23.5) | 6.0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | ||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 122.8 | 72.9 | 37.0 | 20.6 | 31.3 | 2.6 | 4.8 | 7.8 | 3.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Other Expenses | 101.9 | (457.7) | (12.6) | 64.1 | 41.9 | 0 | 0 | 17.9 | 1.9 | 0 | 0 | 0 | 0 | 0.0 |
| Operating Expenses | 224.7 | (384.8) | 24.4 | 84.8 | 73.2 | 2.6 | 4.8 | 25.6 | 5.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Operating Income | ||||||||||||||
| Operating Income | (317.4) | 460.5 | 7.1 | (51.9) | (25.5) | (23.3) | 6.0 | (48.1) | 1.4 | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) |
| Interest Expense | 30.1 | 29.8 | 18.8 | 5.7 | 1.4 | 2.4 | 4.8 | 0.9 | 0 | 0 | 0 | 0.0 | 0 | 0.0 |
| Interest Income | 0 | 0 | 0 | 0.7 | 2.9 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||
| EBITDA | (165.2) | 528.7 | 43.6 | (14.9) | (7.8) | (2.4) | 30.4 | (1.1) | 2.3 | (0.1) | (0.1) | (0.0) | (0.2) | (0.2) |
| EBIT | (269.8) | 481.7 | 35.3 | (29.3) | (19.8) | (7.1) | (2.7) | (32.8) | 1.4 | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) |
| Income Before Tax | (299.8) | 451.9 | 16.5 | (50.4) | (34.4) | (23.8) | 2.1 | (136.8) | 0.7 | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) |
| Income Tax Expense | (51.8) | 113.5 | 0.1 | (0.9) | 6.5 | (14.3) | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Net Income | (226.1) | 331.9 | 16.5 | (49.5) | (31.8) | (19.3) | 2.1 | (136.8) | 0.6 | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) |
| Per Share Data | ||||||||||||||
| EPS (Basic) | -2.14 | 3.71 | 0.46 | -4.97 | -1.53 | 0.97 | 0.12 | -8.11 | 49.88 | -9.32 | -9.27 | -7.22 | -19.81 | -3.45 |
| EPS (Diluted) | -2.14 | 3.40 | 0.44 | -4.97 | -1.53 | 0.96 | 0.12 | -8.11 | 49.88 | -9.32 | -9.27 | -7.22 | -19.81 | -3.45 |
| Shares Outstanding | 105.3 | 91.3 | 47.8 | 37.6 | 26.8 | 18.8 | 17.9 | 16.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||
| Cash & Cash Equivalents | 44.9 | 85.0 | 40.8 | 23.0 | 140.1 | 6.7 | 2.9 | 3.6 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.5 |
| Short-Term Investments | 0 | 0 | 6.5 | 0 | 0 | 3.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 31.1 | 8.1 | 4.4 | 1.2 | 0.6 | 0 | 0.9 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 |
| Inventory | 0 | 0 | 0 | 7.5 | 3.4 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 332.1 | 111.1 | 29.5 | 153.7 | 323.9 | 0 | 10.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 408.2 | 256.8 | 81.3 | 185.4 | 468.1 | 9.8 | 14.7 | 3.6 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.5 |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment | 661.7 | 242.3 | 174.9 | 94.3 | 206.9 | 7.4 | 34.4 | 58.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 210.1 | 53.1 | 75.9 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 11.1 | 13.3 | 22.9 | 2.7 | 0 | 0 | 0.6 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 6.4 | 88.4 | 109.0 | 70.6 | 0 | 0 | 15.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1,456.2 | 865.0 | 513.1 | 20.5 | 45.7 | 23.9 | 21.5 | 20.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 |
| Total Non-Current Assets | 2,345.5 | 1,262.0 | 895.6 | 126.3 | 252.6 | 33.4 | 56.5 | 79.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 |
| Total Assets | 2,753.7 | 1,518.9 | 976.9 | 311.7 | 720.7 | 43.2 | 71.2 | 82.9 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.5 |
| Current Liabilities | |||||||||||||||
| Account Payables | 0 | 11.3 | 19.7 | 4.5 | 7.1 | 1.5 | 0.6 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 202.8 | 65.0 | 87.2 | 12.2 | 16.6 | 4.1 | 6.2 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 1.5 | 6.2 | 3.6 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 171.3 | 25.9 | 0.5 | (0.0) | (0.0) | 0 | 1.9 | 16.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0 |
| Total Current Liabilities | 375.6 | 154.0 | 112.3 | 22.7 | 26.1 | 6.1 | 8.7 | 21.9 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0 |
| Non-Current Liabilities | |||||||||||||||
| Long-Term Debt | 226.5 | 235.6 | 123.0 | 23.6 | 24.2 | 0 | 19.8 | 28.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 129.9 | 111.1 | 0.6 | 1.1 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 332.3 | 159.7 | 2.9 | 0.2 | 99.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 688.7 | 384.3 | 140.3 | 23.7 | 128.7 | 0.3 | 19.8 | 28.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 1,064.2 | 538.3 | 333.9 | 41.9 | 154.7 | 6.4 | 28.5 | 50.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0 |
| Stockholders' Equity | |||||||||||||||
| Common Stock | 1.1 | 1.0 | 1.2 | 579.5 | 636.6 | 0 | 170.6 | 162.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 |
| Retained Earnings | 5.5 | 231.6 | (132.2) | (325.4) | (188.3) | (9.1) | (134.6) | (136.7) | (0.7) | (0.7) | (0.6) | (0.5) | (0.3) | (0.1) | 0 |
| Accumulated Other Comprehensive Income | (10.4) | (45.6) | 14.2 | 1.6 | 103.5 | 0 | 1.4 | 4.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
| Total Stockholders' Equity | 1,421.9 | 976.7 | 643.0 | 269.8 | 566.0 | 36.7 | 42.7 | 32.7 | 0.0 | 0.1 | 0.2 | 0.3 | 0.5 | 0.6 | 0.5 |
| Total Liabilities & Equity | 2,753.7 | 1,518.9 | 976.9 | 311.7 | 720.7 | 43.2 | 71.2 | 82.9 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.5 |
| Debt Metrics | |||||||||||||||
| Total Debt | 429.3 | 345.6 | 203.3 | 35.8 | 40.7 | 4.6 | 26.0 | 32.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 384.4 | 260.6 | 227.9 | 12.8 | (99.4) | (2.1) | 23.1 | 28.8 | (0.3) | (0.3) | (0.3) | (0.4) | (0.6) | (0.6) | (0.5) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Net Income | (248.0) | 331.4 | 6.2 | (183.3) | (72.7) | 19.0 | 2.1 | (136.8) | 0.6 | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | 0 |
| Depreciation & Amortization | 104.5 | 49.4 | 10.8 | 71.4 | 23.3 | 21.3 | 33.1 | 47.0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 57.8 | 20.8 | 13.5 | 5.2 | 9.9 | (0.3) | 2.9 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
| Change in Working Capital | (50.8) | (14.4) | 8.9 | 1.5 | 2.2 | (7.5) | (13.1) | 8.8 | 0.0 | 0.1 | 0.0 | (0.1) | 0.2 | 0.0 | 0 |
| Other Non-Cash Items | 51.9 | (567.5) | (57.9) | 18.7 | (48.5) | (18.7) | (5.2) | (14.8) | 47.7 | 0 | 0 | 0.0 | 0 | 0 | 0 |
| Operating Cash Flow | (139.2) | (68.5) | (26.5) | (79.3) | (80.2) | (1.3) | 14.5 | (6.8) | 49.2 | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | 0 |
| Investing Activities | |||||||||||||||
| Capital Expenditure | (648.1) | (264.6) | (0.8) | (54.9) | (86.4) | (5.8) | (9.2) | (84.4) | (52.6) | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 47.0 | (3.2) | 23.7 | (22.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (162.7) | 0 | 0 | (37.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 41.5 | 37.8 | 44.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (421.6) | (21.7) | 117.3 | (0.6) | (193.0) | (1.3) | (0.5) | (5.8) | (0.0) | 0 | 0 | (0.0) | 0 | 0 | 0 |
| Investing Cash Flow | (754.2) | (188.5) | 64.6 | (78.2) | (235.1) | (7.1) | (9.7) | (90.2) | (52.7) | 0 | 0 | (0.0) | 0 | 0 | 0 |
| Financing Activities | |||||||||||||||
| Net Debt Issuance | 85.5 | 128.1 | (24.8) | (5.4) | 120.2 | (0.0) | (5.4) | 21.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 13.0 | 21.3 | (47.1) | (15.2) | 261.9 | 0.4 | 0.0 | (3.9) | 142.9 | 0 | 0 | 0 | 0 | (0.0) | 0.5 |
| Financing Cash Flow | 856.1 | 311.9 | (24.8) | 75.4 | 455.8 | 8.3 | (5.4) | 77.2 | 142.9 | 0 | 0 | 0 | 0 | 0.2 | 0.5 |
| Cash Position | |||||||||||||||
| Net Change in Cash | (37.0) | 54.7 | 8.4 | (82.7) | 137.3 | (0.1) | (0.6) | (19.7) | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | 0.1 | 0.5 |
| Cash at Beginning | 85.6 | 31.0 | 30.5 | 105.8 | 2.8 | 2.9 | 3.6 | 23.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.5 | 0 |
| Cash at End | 48.6 | 85.6 | 40.8 | 23.0 | 140.1 | 2.8 | 2.9 | 3.6 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.5 |
| Free Cash Flow | (787.3) | (333.1) | (27.3) | (134.2) | (166.7) | (7.1) | 5.3 | (91.1) | (3.4) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | 0 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||
| Revenue | 15.1 | 162.4 | 72.3 | 65.5 | 79.2 | 9.1 | 82.0 | 49.4 | 6.7 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | (92.7) | 75.7 | 31.5 | 32.9 | 53.4 | (21.1) | 2.1 | (23.5) | 6.0 | 0 | 0 | 0 | 0 | 0 | |
| Operating Income | (317.4) | 460.5 | 7.1 | (51.9) | (25.5) | (23.3) | 6.0 | (48.1) | 1.4 | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | |
| Net Income | (226.1) | 331.9 | 16.5 | (49.5) | (31.8) | (19.3) | 2.1 | (136.8) | 0.6 | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | |
| EPS (Diluted) | -2.14 | 3.40 | 0.44 | -4.97 | -1.53 | 0.96 | 0.12 | -8.11 | 49.88 | -9.32 | -9.27 | -7.22 | -19.81 | -3.45 | |
| Balance Sheet | |||||||||||||||
| Cash & Equivalents | 44.9 | 85.0 | 40.8 | 23.0 | 140.1 | 6.7 | 2.9 | 3.6 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.5 |
| Total Assets | 2,753.7 | 1,518.9 | 976.9 | 311.7 | 720.7 | 43.2 | 71.2 | 82.9 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.5 |
| Total Debt | 429.3 | 345.6 | 203.3 | 35.8 | 40.7 | 4.6 | 26.0 | 32.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stockholders' Equity | 1,421.9 | 976.7 | 643.0 | 269.8 | 566.0 | 36.7 | 42.7 | 32.7 | 0.0 | 0.1 | 0.2 | 0.3 | 0.5 | 0.6 | 0.5 |
| Cash Flow | |||||||||||||||
| Operating Cash Flow | (139.2) | (68.5) | (26.5) | (79.3) | (80.2) | (1.3) | 14.5 | (6.8) | 49.2 | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | 0 |
| Capital Expenditure | (648.1) | (264.6) | (0.8) | (54.9) | (86.4) | (5.8) | (9.2) | (84.4) | (52.6) | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | (787.3) | (333.1) | (27.3) | (134.2) | (166.7) | (7.1) | 5.3 | (91.1) | (3.4) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | 0 |