Download PDF

1. Company Snapshot

1.a. Company Description

Bit Digital, Inc., together with its subsidiaries, engages in the bitcoin mining business.It is also involved in the treasury management activities.The company was formerly known as Golden Bull Limited and changed its name to Bit Digital, Inc.


in September 2020.Bit Digital, Inc.was incorporated in 2017 and is headquartered in New York, New York.

Show Full description

1.b. Last Insights on BTBT

Bit Digital's recent performance was negatively impacted by the decline of Bitcoin prices, affecting its mining revenue. The company's transition to scalable computing models, however, offers better margins and predictable results. Additionally, the execution of a Master Services Agreement with an AI Compute Fund for 576 Nvidia H200 GPUs, worth $20.2 million, is expected to drive revenue growth. However, the current market conditions and volatility in the tech sector have likely weighed on the company's stock.

1.c. Company Highlights

2. Bit Digital's Q3 2025 Earnings: A Strong Performance Driven by Ethereum Staking

Bit Digital reported a net income of $146.7 million, or 47 cents per share, compared to a net loss of $38.8 million in the year-ago period. The company's revenue was comprised of $7.4 million in mining revenue, with a gross margin of 32%, and $2.9 million in staking revenue, representing a 542% increase from the previous year. Adjusted EBITDA was $166.8 million. The earnings per share (EPS) beat was notable, with actual EPS coming in at a loss of $0.05 relative to estimates of a loss of $0.004.

Publication Date: Nov -30

📋 Highlights
  • Ethereum Treasury Expansion: Bit Digital holds 122,000 ETH and stakes 132,000 ETH, leveraging a $150M convertible notes offering to purchase 31,000 ETH.
  • Staking Revenue Surge: Staking revenue grew 542% YoY to $2.9M, driven by increased staked ETH and higher yield rates.
  • Profitability Leap: Net income reached $146.7M (47¢/share) vs. a $38.8M loss in Q3 2024, with adjusted EBITDA at $166.8M.
  • Asset Holdings: Ended the quarter with $179M cash and $424M in digital assets, primarily Ethereum.
  • Staking Strategy: 85% of ETH is currently staked externally, with plans to increase to 100% while exploring validator node operations.

Revenue Growth and Margin Expansion

The significant growth in staking revenue was driven by a larger staked balance and higher realized yield price, with the company staking roughly 132,000 ETH. The mining revenue was $7.4 million, with the company producing 65 Bitcoin during the quarter. The active hash rate was about 1.9 exahash. As Sam Tabar noted, the company's focus on growing its Ethereum treasury and staking activity is expected to compound value per share through disciplined capital allocation and risk management.

Financial Position and Capital Allocation

Bit Digital ended the quarter with approximately $179 million in cash and $424 million in digital assets, consisting almost entirely of Ethereum. The company's financial position was further strengthened by a $150 million convertible notes offering, which was used to purchase 31,000 ETH. The company's net debt to EBITDA ratio is -1.1, indicating a healthy financial position.

Valuation and Growth Expectations

Analysts estimate next year's revenue growth at 82.5%. The current valuation metrics, including a P/S Ratio of 4.72 and an EV/EBITDA of 5.06, suggest that the market is pricing in significant growth expectations. The ROE of 22.65% and ROIC of 11.57% indicate that the company is generating strong returns on its equity and invested capital.

Strategic Positioning and Future Plans

Bit Digital is well-positioned to capture value in the digital asset space, with a controlling ownership stake in White Fiber, an AI infrastructure company. The company's unsecured convertible debt allows it to purchase Ethereum without risking its underlying assets, providing a unique financial engineering ability. The company is evaluating strategies to increase its staking yield beyond the current 3% native staking, aiming for at least 4% and potentially up to 10-20% more.

3. NewsRoom

Card image cap

Bit Digital Q3: Strong Liquidity But Waiting On AI Momentum

Nov -19

Card image cap

Bit Digital Bets Big On ETH Staking As Mining Plans Fade

Nov -17

Card image cap

Bit Digital draws continued analyst support as it expands Ethereum treasury

Nov -17

Card image cap

Bit Digital, Inc. (BTBT) Q3 2025 Earnings Call Transcript

Nov -14

Card image cap

Bit Digital sees Q3 revenue surge, boosted by AI infrastructure growth and Ethereum staking

Nov -14

Card image cap

Bit Digital, Inc. Announces Financial Results for the Third quarter of Fiscal Year 2025

Nov -14

Card image cap

Bit Digital sees Q3 revenue surge, boosted by AI infrastructure growth and Ethereum staking

Nov -14

Card image cap

Megaport completes A$200M placement to fund Latitude.sh acquisition and India push

Nov -12

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (25.63%)

6. Segments

Digital Asset Mining

Expected Growth: 25.6%

The 25.6% growth in Digital Asset Mining from Bit Digital, Inc. is driven by increasing adoption of cryptocurrencies, rising Bitcoin prices, and improved mining efficiency. Additionally, the company's strategic expansion into low-cost mining locations and investments in new mining equipment have contributed to the growth.

Ethereum Native Staking

Expected Growth: 26.77%

Ethereum Native Staking from Bit Digital, Inc. growth of 26.77% driven by increasing adoption of decentralized finance (DeFi) applications, rising institutional investment in Ethereum, and growing demand for staking services. Additionally, Bit Digital's strategic expansion into new markets and improved operational efficiency also contribute to the growth.

Ethereum Liquid Staking

Expected Growth: 24.7%

Ethereum Liquid Staking's 24.7% growth is driven by increasing institutional adoption, rising DeFi lending demand, and Bit Digital's strategic expansion into the staking market. Additionally, the growing popularity of Ethereum 2.0 and its proof-of-stake consensus mechanism are contributing to the segment's rapid growth.

7. Detailed Products

Bitcoin Mining

Bit Digital, Inc. offers bitcoin mining services, providing a secure and reliable way to mine bitcoins. The company operates a large fleet of miners, ensuring a high hash rate and efficient mining process.

Cryptocurrency Trading

Bit Digital, Inc. provides a platform for cryptocurrency trading, allowing users to buy and sell various cryptocurrencies, including bitcoin, ethereum, and others.

Blockchain Development

Bit Digital, Inc. offers blockchain development services, helping businesses and organizations build custom blockchain solutions for various use cases.

Digital Asset Management

Bit Digital, Inc. provides digital asset management services, allowing users to securely store, manage, and transfer their digital assets.

8. Bit Digital, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Bit Digital, Inc. is medium due to the presence of alternative cryptocurrencies and digital assets.

Bargaining Power Of Customers

The bargaining power of customers for Bit Digital, Inc. is low due to the lack of concentration of buyers in the cryptocurrency market.

Bargaining Power Of Suppliers

The bargaining power of suppliers for Bit Digital, Inc. is medium due to the presence of multiple suppliers of cryptocurrency mining equipment and services.

Threat Of New Entrants

The threat of new entrants for Bit Digital, Inc. is high due to the low barriers to entry in the cryptocurrency market and the increasing popularity of cryptocurrency mining.

Intensity Of Rivalry

The intensity of rivalry for Bit Digital, Inc. is high due to the high level of competition in the cryptocurrency market and the increasing number of cryptocurrency mining companies.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 3.91%
Debt Cost 3.95%
Equity Weight 96.09%
Equity Cost 28.25%
WACC 27.30%
Leverage 4.07%

11. Quality Control: Bit Digital, Inc. passed 4 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
A-Mark Precious Metals

A-Score: 4.7/10

Value: 6.2

Growth: 5.1

Quality: 3.7

Yield: 8.0

Momentum: 0.5

Volatility: 4.7

1-Year Total Return ->

Stock-Card
TeraWulf

A-Score: 4.7/10

Value: 6.0

Growth: 4.3

Quality: 3.5

Yield: 5.0

Momentum: 9.0

Volatility: 0.3

1-Year Total Return ->

Stock-Card
Greenidge Generation Holdings

A-Score: 3.9/10

Value: 9.8

Growth: 4.0

Quality: 5.9

Yield: 0.0

Momentum: 3.5

Volatility: 0.3

1-Year Total Return ->

Stock-Card
Bitcoin Depot

A-Score: 3.9/10

Value: 6.3

Growth: 2.1

Quality: 3.9

Yield: 0.0

Momentum: 10.0

Volatility: 1.0

1-Year Total Return ->

Stock-Card
Bit Digital

A-Score: 3.8/10

Value: 7.4

Growth: 6.4

Quality: 3.5

Yield: 0.0

Momentum: 5.0

Volatility: 0.7

1-Year Total Return ->

Stock-Card
Stronghold Digital Mining

A-Score: 2.7/10

Value: 8.4

Growth: 2.8

Quality: 1.8

Yield: 0.0

Momentum: 2.0

Volatility: 1.3

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

2.38$

Current Price

2.38$

Potential

-0.00%

Expected Cash-Flows