XML 24 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
4 Months Ended 12 Months Ended
Dec. 31, 2025
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities        
Net Income (loss) $ (151,410)      
Changes in operating assets and liabilities:        
Prepaids (30,000)      
Accounts payable 14,653      
Accrued expenses 47,166      
Due to related party 13      
Net cash used in operating activities (119,578)      
Cash flows (used in)/provided by investing activities        
Proceeds from issuance of ordinary shares 150,000      
Net cash provided by financing activities 150,000      
Net increase in cash held 30,422      
Cash at beginning of period      
Cash at end of period 30,422 $ 30,422    
Cash flows from financing activities        
Proceeds from issuance of ordinary shares 150,000      
Net cash provided by financing activities 150,000      
Net increase in cash held 30,422      
Cash at beginning of period      
Cash at end of period 30,422 30,422    
CoinShares International Limited        
Cash flows from operating activities        
Net Income (loss)   114,272 $ 162,448 $ 75,755
Adjustments to reconcile net income to net cash flow provided by/(used in) operating activities:        
Digital assets revenue   (157,169) (148,789) (82,882)
Loss/(gain) on digital assets and digital asset ETPs   982,773 (2,933,410) (1,744,803)
(Gain)/loss on certificate liabilities   (802,747) 2,910,985 1,703,465
Other operating gains/(losses)   (206,318) (19,835) 28,366
Digital asset trading expenses   104 133 148
Loss/(gain) on treasury digital assets   4,685 (3,493)
Depreciation and amortization   3,143 3,022 3,993
Allowance for credit losses   (1,142) 1,902
Impairment of equity method investments   74 270
Fair value loss/(gain) on investments   1,574 (997) (16,002)
Share-based compensation   2,839 12,369 1,261
Other non-cash adjustments   61 649 27
Changes in operating assets and liabilities:        
Net sales/(purchases) of digital assets   1,154,512 1,155,152 (72,140)
Net redemption of XBT Certificate Liabilities   (971,063) (766,319) (123,467)
Digital asset ETPs, trade receivables and other assets   (76,434) (454,854) 102,053
Trade payables, lease and other liabilities   4,749 1,149
Amounts due to brokers   69,962 98,272 835
Current tax liabilities   (226) (39) (96)
Changes in operating assets and liabilities:        
Net cash used in operating activities   123,575 17,270 (122,068)
Cash flows (used in)/provided by investing activities        
Purchases of intangible assets   (1,721) (1,492) (1,490)
Proceeds from disposals of intangible assets   363
Purchases of property and equipment   (338) (229) (136)
Proceeds from disposals of property and equipment   75 72
Cash paid for acquisitions, net of cash acquired   (429)
Purchases of other investments   (4,500) (55) (588)
Proceeds from sale of other investments   5,220 56
Net cash (used in)/provided by investing activities   (6,559) 3,090 (1,723)
Proceeds from issuance of fund units   316
Repayment of long-term debt   (2,770) (77)
Net cash provided by financing activities   (40,763) (44,244) (5,333)
Proceeds from exercise of share options   471 571 10
Net increase in cash held   76,253 (23,884) (129,124)
Purchases of share options   (5,547) (51)
Cash at beginning of period   24,915 32,475 163,078
Repurchase of ordinary shares   (10,617) (344) (5,266)
Cash at end of period 64,243 64,243 24,915 32,475
Dividends paid   (25,070) (41,966)
Effect of exchange rate changes   (36,925) 16,324 (1,479)
Supplemental Disclosures        
Cash paid for income taxes   674 974 811
Cash paid for interest   7,739 10,971 8,246
Cash received for interest   1,736 8,462 7,975
Non-cash Investing and Financing Activities        
Net transfers to treasury digital assets   22,791 12,192
Acquisition of right-of-use assets   809 3,836
Share-based compensation settled in equity   304 1,652
Cash flows from financing activities        
Proceeds from issuance of fund units   316
Repayment of long-term debt   (2,770) (77)
Net cash provided by financing activities   (40,763) (44,244) (5,333)
Proceeds from exercise of share options   471 571 10
Net increase in cash held   76,253 (23,884) (129,124)
Purchases of share options   (5,547) (51)
Cash at beginning of period   24,915 32,475 163,078
Repurchase of ordinary shares   (10,617) (344) (5,266)
Cash at end of period $ 64,243 64,243 24,915 32,475
Dividends paid   $ (25,070) $ (41,966)