TeraWulf (WULF)
Builds power-backed data campuses for AI computing while continuing to mine bitcoin.
$17.04
vs last close−0.29 (−1.67%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 23 | 42 | 36 | 27 | 35 | 34 | 48 | 51 | 36 | 34 | 45 |
| Cost of revenue | 8 | 9 | 14 | 14 | 15 | 20 | 25 | 22 | 17 | 19 | 2 | 12 |
| Gross profit | 11 | 14 | 28 | 22 | 12 | 15 | 10 | 26 | 33 | 17 | 32 | 32 |
| 21 | 19 | 30 | 28 | 28 | 67 | 69 | 36 | 47 | 104 | 168 | 172 | |
| Selling, general & administrative | 10 | 9 | 15 | 14 | 11 | 32 | 50 | 14 | 17 | 67 | 128 | 112 |
| Other expenses | 11 | 10 | 15 | 15 | 17 | 35 | 19 | 21 | 31 | 37 | 40 | 60 |
| Operating income | −10 | −5 | −2 | −7 | −16 | −51 | −60 | −10 | −14 | −87 | −136 | −140 |
| −9 | −6 | −7 | −5 | −4 | 0 | −2 | −8 | −441 | −40 | −291 | −802 | |
| Interest income | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 4 | 0 | 29 | 29 |
| Interest expense | 10 | 9 | 11 | 5 | 0 | 3 | 4 | 4 | 10 | 62 | 67 | 56 |
| Other non-operating income | 0 | 0 | 2 | 0 | 4 | −3 | −2 | 4 | 431 | −27 | 213 | −3 |
| Income before tax | −19 | −11 | −10 | −12 | −20 | −52 | −61 | −18 | −455 | −127 | −428 | −941 |
| Income tax expense | 0 | 0 | 0 | −1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income from continuing operations | −19 | −11 | −10 | −11 | −23 | −52 | −61 | −18 | −455 | −127 | −428 | −941 |
| Discontinued operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other adjustments | 0 | 0 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income | −19 | −11 | −10 | −11 | −23 | −29 | −61 | −18 | −455 | −127 | −428 | −940 |
| EPS, basic | −$0.09 | −$0.04 | −$0.03 | −$0.03 | −$0.06 | −$0.07 | −$0.16 | −$0.05 | −$1.13 | −$0.32 | −$1.01 | −$1.94 |
| EPS, diluted | −$0.09 | −$0.04 | −$0.03 | −$0.03 | −$0.06 | −$0.07 | −$0.16 | −$0.05 | −$1.13 | −$0.32 | −$1.01 | −$1.94 |
| Weighted average shares, basic | 222 | 277 | 291 | 341 | 382 | 386 | 383 | 387 | 402 | 398 | 423 | 486 |
| Weighted average shares, diluted | 222 | 277 | 291 | 341 | 382 | 386 | 383 | 387 | 402 | 398 | 423 | 486 |
| EBITDA | −1 | 4 | 11 | 8 | −4 | −33 | −41 | 5 | −418 | −30 | −319 | −116 |
| Depreciation & amortization | 8 | 9 | 15 | 14 | 16 | 16 | 16 | 20 | 28 | 30 | 30 | 23 |
| EBIT | −10 | −5 | −4 | −6 | −20 | −49 | −57 | −14 | −445 | −60 | −349 | −139 |
