• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	BITMINE IMMERSION TECHNOLOGIES, INC. (BMNR)
	Q3-CY2026	Q2-CY2026	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014
Balance Sheet Date		2026-May-31	2026-Feb-28	2025-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29					2022-Nov-30					2021-Aug-31	2021-May-31	2021-Feb-28
Fiscal Period		Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024					Q1-FY2023					Q4-FY2021	Q3-FY2021	Q2-FY2021
Total Revenue		46,535,000$	11,041,000$	2,293,000$	1,325,000$	2,052,000$	1,517,422$	1,201,000$	682,435$	1,224,991$	891,613$	511,308$	245,346$	142,126$	156,090$
QoQ%		321.48%	381.51%	73.06%	(35.43%)	35.23%	26.35%	75.99%	(44.29%)	37.39%	74.38%	108.40%	72.63%	(8.95%)
YoY%		2,167.79%	627.62%	90.92%	94.16%	67.51%	70.19%	134.89%	178.15%	761.91%	471.22%
Cost Of Revenue		5,726,000$	1,426,000$	1,024,000$	1,392,000$	1,742,000$	1,440,000$	1,211,000$	570,799$	1,003,304$	567,991$	407,226$	136,485$	72,392$	95,457$
Gross Profit		40,809,000$	9,615,000$	1,269,000$	(67,000$)	490,872$	304,716$	120,205$	111,636$	221,687$	323,622$	104,082$	108,861$	69,734$	60,633$
Gross Margin		87.70%	87.09%	55.34%	(5.06%)	23.92%	20.08%	10.01%	16.36%	18.10%	36.30%	20.36%	44.37%	49.07%	38.85%
Operating Expenses		52,674,000$	3,850,197,000$	5,471,561,000$	(446,543,000$)	778,000$	990,000$	874,000$	(151,401$)	756,224$	972,362$	715,962$	1,231,588$	579,248$	349,580$						95,201$	13,555$	5,849$
Operating Income		(11,865,000$)	(3,840,582,000$)	(5,470,292,000$)	446,476,000$	(468,000$)	(913,000$)	(884,000$)	(660,990$)	(534,537$)	(648,740$)	(611,880$)	(1,122,726$)	(509,515$)	(288,947$)						(95,201$)	(13,555$)	(5,849$)
Operating Margin		(25.50%)	(34,784.73%)	(238,564.85%)	33,696.30%	(22.81%)	(60.17%)	(73.61%)	(96.86%)	(43.64%)	(72.76%)	(119.67%)	(457.61%)	(358.50%)	(185.12%)
Interest Income		5,300,000$				0$		1,000$
Interest Expenses		0$				72,000$
Income Before Tax		(83,595,000$)	(3,818,413,000$)	(5,296,390,000$)	443,626,000$	(623,000$)	(1,156,000$)	(974,000$)	(814,368$)	(654,228$)	(902,682$)	(921,722$)	(1,163,109$)	(523,704$)	(307,407$)	(470,665$)					(102,954$)	(19,941$)	(10,368$)	(20,976$)
Tax Expenses		0$	0$	(92,295,000$)																		0$	0$
Net Income		(83,595,000$)	(3,818,413,000$)	(5,204,095,000$)	351,331,391$	(623,000$)	(1,156,000$)	(974,000$)	(814,368$)	(654,228$)	(902,682$)	(921,722$)	(1,163,109$)	(523,704$)	(307,407$)	(470,665$)					(102,954$)	(19,941$)	(10,368$)	(20,976$)
Profit Margin		(179.64%)	(34,583.94%)	(226,955.74%)	26,515.58%	(30.36%)	(76.18%)	(81.10%)	(119.33%)	(53.41%)	(101.24%)	(180.27%)	(474.07%)	(368.48%)	(196.94%)
TTM		(14,306.59%)	(51,892.76%)	(67,542.20%)	5,718.69%	(65.42%)	(77.79%)	(83.63%)	(99.48%)	(126.75%)	(196.11%)	(276.43%)
Earnings to Minority		(19,000$)			17,455,391$			2,961,000$				8,148$									(1$)
Earnings to Common Shareholders		(83,576,000$)	(3,818,413,000$)	(5,204,095,000$)	333,876,000$	(623,000$)	(1,156,000$)	(3,935,000$)	(814,368$)	(654,228$)	(902,682$)	(929,870$)	(1,163,109$)	(523,704$)	(307,407$)	(470,665$)					(102,953$)	(19,941$)	(10,368$)	(20,976$)
QoQ%		97.81%	26.63%	(1,658.69%)	53,691.65%	46.11%	70.62%	(383.20%)	(24.48%)	27.52%	2.92%	20.05%	(122.09%)	(70.36%)	34.69%						(416.29%)	(92.33%)	50.57%
YoY%		(13,315.09%)	(330,212.54%)	(132,151.46%)	41,098.17%	4.77%	(28.06%)	(323.18%)	29.98%	(24.92%)	(193.64%)	(97.57%)
Earnings Per Share, Basic		(0.15$)	(8.40$)	(15.98$)	3.70$	(0.31$)	(0.58$)	(1.66$)	0.01$	(0.26$)	(0.02$)	(0.02$)		(0.01$)	(0.01$)							(0.01$)	0.00$
Earnings Per Share, Diluted		(0.15$)	(8.40$)	(15.98$)	3.64$	(0.31$)	(0.58$)	(1.66$)	0.01$	(0.26$)	(0.02$)	(0.02$)		(0.01$)	(0.01$)							(0.01$)	0.00$
Unlevered FCF Per Share, Basic		0.05$	(0.19$)	(0.70$)	(0.07$)	0.84$	(0.11$)	(0.05$)	0.00$	(0.02$)		0.00$		(0.01$)								0.00$
Unlevered FCF Per Share, Diluted		0.05$	(0.19$)	(0.70$)	(0.07$)	0.84$	(0.11$)	(0.05$)	0.00$	(0.02$)		0.00$		(0.01$)								0.00$
Average Shares, Basic		551,788,656	454,620,613	325,665,565	90,190,167	2,006,202	1,983,380	2,371,103	-92,013,529	2,491,843	49,748,705	49,748,705		48,855,238	48,778,343							2,803,400	480,202,774
Average Shares, Diluted		551,788,656	454,620,613	325,665,565	91,700,219	2,006,202	1,983,380	2,371,103	-92,013,529	2,491,843	49,748,705	49,748,705		48,855,238	48,778,343							2,803,400	480,202,774
EBIT		(83,595,000$)	(3,818,413,000$)	(5,296,390,000$)	443,626,000$	(551,000$)	(1,156,000$)	(974,000$)	(814,368$)	(654,228$)	(902,682$)	(921,722$)	(1,163,109$)	(523,704$)	(307,407$)	(470,665$)					(102,954$)	(19,941$)	(10,368$)	(20,976$)
EBITDA		(83,595,000$)	(3,818,413,000$)	(5,296,390,000$)	443,626,000$	(551,000$)	(1,156,000$)	(974,000$)	(814,368$)	(654,228$)	(902,682$)	(921,722$)	(1,163,109$)	(523,704$)	(307,407$)	(470,665$)					(102,954$)	(19,941$)	(10,368$)	(20,976$)

Copy Table ✓