XML 55 R35.htm IDEA: XBRL DOCUMENT v3.25.3
Derivatives (Tables)
3 Months Ended
Sep. 30, 2025
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Consolidated Balance Sheet Classification of Derivatives
The following table presents the Group’s Condensed Consolidated Balance Sheets classification of derivatives carried at fair value:
(in USD thousands)September 30, 2025June 30, 2025
Derivative
Balance Sheet Line
Asset
Liability
Asset
Liability
Derivatives not designated as hedging instruments:
Bitcoin purchase optionDerivative assets - Current$2,910 $— $5,756 $— 
Capped call transactions - 2030 Convertible Notes
Derivative assets - Non current127,600 — 46,400 — 
Capped call transactions - 2029 Convertible Notes
Derivative assets - Non current186,800 — 75,700 — 
Total derivatives$317,310 $— $127,856 $— 
Schedule of Effect of Derivatives on the Consolidated Statement of Operations and Comprehensive Income (Loss)
The following table presents the effect of derivatives on the Group’s Condensed Consolidated Statements of Operations and Comprehensive Income (Loss):
(in USD thousands)Three Months Ended September 30,
DerivativeStatement of Operations Line20252024
Derivatives not designated as hedging instruments:
Bitcoin purchase optionRealized gain (loss) on financial instruments$(5,756)$— 
Bitcoin purchase optionUnrealized gain (loss) on financial instruments2,910 $— 
Capped call transactions - 2030 Convertible Notes
Unrealized gain (loss) on financial instruments81,200 — 
Capped call transactions - 2029 Convertible Notes
Unrealized gain (loss) on financial instruments111,100 — 
Total gain (loss) on derivatives$189,454 $— 
Schedule of Derivative Instruments, Capped Call Transactions
2030
Capped Call
2029
Capped Call
Net proceeds used to purchase the Capped Call Transactions (in thousands)
$44,352 $53,790 
Transaction costs expensed (in thousands)
$1,452 $2,790 
Initial cap price$25.86 $20.98 
Last reported sale price of Ordinary shares$12.93 $10.49 
Date of last reported sale price of Ordinary sharesDecember 3, 2024June 10, 2025
Schedule of Significant Fair Value Assumptions The following table represents the significant fair value assumptions used for Capped Call Transactions as at September 30, 2025:
2030
Capped Call
2029
Capped Call
Closing share price$46.93$46.93
Long strike price$16.81 $13.64 
Short strike price$25.86 $20.98 
Risk free interest rate3.67 %3.62 %
Dividend yieldnilnil
Expected volatility50 %50 %
Schedule of Movement in the Fair Value
The following tables show the valuation techniques used in measuring Level 2 fair values for the financial instruments in the Condensed Consolidated Statements of Operations and Comprehensive Income (Loss), as well as the significant unobservable inputs used as at September 30, 2025:
Fair Value Hierarchy LevelAsset DescriptionValuation TechniqueSignificant Inputs
Level 22030 Prepaid forward contractAnalytical formulaShare price, risk free rate, dividend yield
Level 22029 Prepaid forward contractAnalytical formulaShare price, risk free rate, dividend yield
Level 2Prepaid Electricity - Financial assetForward Price ApproachForward Prices from OTC Global Holdings
The following table reconciles the movement in the fair value of the Capped Call Transactions:
(in USD thousands)2030 Capped Call2029 Capped CallTotal
Balance as at July 1, 2025$46,400 $75,700 $122,100 
Unrealized gain (loss) recognized in the Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)81,200 111,100 192,300 
Balance as at September 30, 2025$127,600 $186,800 $314,400 
The following tables show the valuation techniques used in measuring Level 2 fair values for the Bitmain purchase option in the Condensed Consolidated Balance Sheets, as well as the significant unobservable inputs used as at September 30, 2025:
Fair Value Hierarchy LevelAsset DescriptionValuation TechniqueSignificant Input
Level 2Bitcoin purchase optionMonte Carlo simulation option pricing model and Black-Scholes option pricing model Strike Bitcoin price, spot Bitcoin price, risk free rate, volatility