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

	BITMINE IMMERSION TECHNOLOGIES, INC. (BMNR)
	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	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		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		Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024					Q1-FY2023					Q4-FY2021	Q3-FY2021	Q2-FY2021
Total Revenue		1,324,891$	2,051,857$	1,517,422$	1,200,830$	682,435$	1,224,991$	891,613$	511,308$	245,346$	142,126$	156,090$
QoQ%		(35.43%)	35.22%	26.36%	75.96%	(44.29%)	37.39%	74.38%	108.40%	72.63%	(8.95%)
YoY%		94.14%	67.50%	70.19%	134.86%	178.15%	761.91%	471.22%
Cost Of Revenue		1,930,684$	1,560,985$	1,212,706$	1,080,625$	570,799$	1,003,304$	567,991$	407,226$	136,485$	72,392$	95,457$
Gross Profit		(605,793$)	490,872$	304,716$	120,205$	111,636$	221,687$	323,622$	104,082$	108,861$	69,734$	60,633$
Gross Margin		(45.72%)	23.92%	20.08%	10.01%	16.36%	18.10%	36.30%	20.36%	44.37%	49.07%	38.85%
Operating Expenses		(447,082,387$)	958,824$	1,218,339$	1,004,224$	(151,401$)	756,224$	972,362$	715,962$	1,231,588$	579,248$	349,580$						95,201$	13,555$	5,849$
Operating Income		446,476,594$	(467,952$)	(913,623$)	(884,018$)	(660,990$)	(534,537$)	(648,740$)	(611,880$)	(1,122,726$)	(509,515$)	(288,947$)						(95,201$)	(13,555$)	(5,849$)
Operating Margin		33,699.12%	(22.81%)	(60.21%)	(73.62%)	(96.86%)	(43.64%)	(72.76%)	(119.67%)	(457.61%)	(358.50%)	(185.12%)
Interest Income
Interest Expenses
Income Before Tax		351,331,391$	(622,762$)	(1,156,891$)	(974,738$)	(814,368$)	(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$
Net Income		351,331,391$	(622,762$)	(1,156,891$)	(974,738$)	(814,368$)	(654,228$)	(902,682$)	(921,722$)	(1,163,109$)	(523,704$)	(307,407$)	(470,665$)					(102,954$)	(19,941$)	(10,368$)	(20,976$)
Profit Margin		26,517.76%	(30.35%)	(76.24%)	(81.17%)	(119.33%)	(53.41%)	(101.24%)	(180.27%)	(474.07%)	(368.48%)	(196.94%)
TTM		5,719.07%	(65.45%)	(77.83%)	(83.65%)	(99.48%)	(126.75%)	(196.11%)	(276.43%)
Earnings to Minority		17,455,352$			2,960,648$				8,148$									(1$)
Earnings to Common Shareholders		333,876,039$	(622,762$)	(1,156,891$)	(3,935,386$)	(814,368$)	(654,228$)	(902,682$)	(929,870$)	(1,163,109$)	(523,704$)	(307,407$)	(470,665$)					(102,953$)	(19,941$)	(10,368$)	(20,976$)
QoQ%		53,712.14%	46.17%	70.60%	(383.24%)	(24.48%)	27.52%	2.92%	20.05%	(122.09%)	(70.36%)	34.69%						(416.29%)	(92.33%)	50.57%
YoY%		41,098.18%	4.81%	(28.16%)	(323.22%)	29.98%	(24.92%)	(193.64%)	(97.57%)
Earnings Per Share, Basic		44.79$	(0.31$)	(0.03$)	(0.08$)	0.01$	(0.26$)	(0.02$)	(0.02$)		(0.01$)	(0.01$)							(0.01$)	0.00$
Earnings Per Share, Diluted		37.24$	(0.31$)	(0.03$)	(0.08$)	0.01$	(0.26$)	(0.02$)	(0.02$)		(0.01$)	(0.01$)							(0.01$)	0.00$
Unlevered FCF Per Share, Basic		(0.88$)	0.84$	(0.01$)	0.00$	0.00$	(0.02$)		0.00$		(0.01$)								0.00$
Unlevered FCF Per Share, Diluted		(0.73$)	0.84$	(0.01$)	0.00$	0.00$	(0.02$)		0.00$		(0.01$)								0.00$
Average Shares, Basic		7,454,985	2,006,202	39,667,607	47,422,058	-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		8,965,037	2,006,202	39,667,607	47,422,058	-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		351,331,391$	(622,762$)	(1,156,891$)	(974,738$)	(814,368$)	(654,228$)	(902,682$)	(921,722$)	(1,163,109$)	(523,704$)	(307,407$)	(470,665$)					(102,954$)	(19,941$)	(10,368$)	(20,976$)
EBITDA		351,331,391$	(622,762$)	(1,156,891$)	(974,738$)	(814,368$)	(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 ✓