Free Trial

Applied Digital (APLD) Financials

Applied Digital logo
$12.52 -0.62 (-4.72%)
As of 08/1/2025 04:00 PM Eastern
Annual Income Statements for Applied Digital

Annual Income Statements for Applied Digital

This table shows Applied Digital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-0.57 -24 -45 -149 -234
Consolidated Net Income / (Loss)
-0.57 -24 -46 -150 -231
Net Income / (Loss) Continuing Operations
-0.57 -22 -44 -74 -158
Total Pre-Tax Income
-0.57 -22 -45 -74 -158
Total Operating Income
-0.33 -21 -43 -33 -17
Total Gross Profit
0.00 -0.96 11 30 43
Total Revenue
0.00 8.55 55 137 144
Operating Revenue
0.00 8.55 55 137 144
Total Cost of Revenue
0.00 9.51 44 107 101
Operating Cost of Revenue
0.00 9.51 44 107 101
Total Operating Expenses
0.33 20 54 63 60
Selling, General & Admin Expense
0.33 20 54 45 83
Other Operating Expenses / (Income)
0.00 - 0.00 15 -25
Other Special Charges / (Income)
- - 0.00 2.38 1.14
Total Other Income / (Expense), net
-0.24 -1.05 -2.10 -41 -141
Interest Expense
0.24 1.45 2.10 20 16
Other Income / (Expense), net
0.00 0.41 0.00 -21 -125
Income Tax Expense
0.00 0.54 -0.52 0.10 0.10
Net Income / (Loss) Discontinued Operations
0.00 -1.04 -1.12 -75 -73
Preferred Stock Dividends Declared
- - 0.00 0.00 2.62
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 -0.01 -0.96 -0.40 0.00
Basic Earnings per Share
($0.38) ($0.41) ($0.47) ($1.31) ($1.16)
Weighted Average Basic Shares Outstanding
1.51M 57.12M 93.98M 114.06M 201.19M
Diluted Earnings per Share
($0.38) ($0.41) ($0.47) ($1.31) ($1.16)
Weighted Average Diluted Shares Outstanding
1.51M 57.12M 93.98M 114.06M 201.19M
Weighted Average Basic & Diluted Shares Outstanding
- 94.24M 103.95M 157.44M 261.52M

Quarterly Income Statements for Applied Digital

This table shows Applied Digital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
Period end date 11/30/2022 2/28/2023 5/31/2023 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-27 -7.03 -6.47 -11 -11 -63 -64 -4.29 -139 -36 -54
Consolidated Net Income / (Loss)
-27 -7.34 -6.86 -12 -11 -63 -64 -4.25 -139 -36 -53
Net Income / (Loss) Continuing Operations
-27 -7.34 -6.86 -12 -11 -63 -64 -4.25 -139 -36 20
Total Pre-Tax Income
-27 -7.34 -7.10 -12 -11 -63 -64 -4.25 -139 -35 20
Total Operating Income
-27 -6.99 -6.24 -7.37 -7.91 -55 -28 9.48 -19 -19 11
Total Gross Profit
0.53 3.56 6.09 11 12 -3.71 -2.59 -0.36 12 3.78 28
Total Revenue
12 14 22 36 42 43 44 61 64 53 -33
Operating Revenue
12 14 22 36 42 43 44 61 64 53 -33
Total Cost of Revenue
12 11 16 25 30 47 46 61 52 49 -61
Operating Cost of Revenue
12 11 16 25 30 47 46 61 52 49 -61
Total Operating Expenses
27 11 12 18 20 52 26 -9.84 30 23 17
Selling, General & Admin Expense
27 11 14 16 20 30 32 14 30 23 16
Other Special Charges / (Income)
0.00 0.00 - 2.30 0.08 0.00 - 0.63 0.14 0.00 0.37
Total Other Income / (Expense), net
-0.36 -0.35 -0.86 -4.49 -2.62 -7.38 -36 -14 -120 -16 8.95
Interest Expense
0.36 0.35 0.86 4.49 2.62 4.77 17 7.31 7.48 10 -8.95
Other Income / (Expense), net
- 0.00 - 0.00 0.00 -2.61 -19 -6.42 -113 -6.42 -0.00
Income Tax Expense
-0.31 0.00 -0.24 0.00 0.00 0.00 0.10 0.00 0.00 0.12 -0.02
Preferred Stock Dividends Declared
- - - 0.00 0.00 0.00 - 0.04 0.63 0.54 1.40
Basic Earnings per Share
($0.28) ($0.07) ($0.07) ($0.11) ($0.10) ($0.52) ($0.58) ($0.03) ($0.66) ($0.16) ($0.31)
Weighted Average Basic Shares Outstanding
93.42M 94.12M 93.98M 100.52M 109.66M 121.43M 114.06M 149.01M 209.56M 222.45M 201.19M
Diluted Earnings per Share
($0.28) ($0.07) ($0.07) ($0.11) ($0.10) ($0.52) ($0.58) ($0.03) ($0.66) ($0.16) ($0.31)
Weighted Average Diluted Shares Outstanding
93.42M 94.12M 93.98M 100.52M 109.66M 121.43M 114.06M 149.01M 209.56M 222.45M 201.19M
Weighted Average Basic & Diluted Shares Outstanding
94.47M 94.90M 103.95M 106.30M 122.04M 122.74M 157.44M 215.36M 222.90M 224.72M 261.52M

Annual Cash Flow Statements for Applied Digital

This table details how cash moves in and out of Applied Digital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025
Net Change in Cash & Equivalents
12 35 -2.73 -6.19 92
Net Cash From Operating Activities
-0.08 -0.87 59 14 -115
Net Cash From Continuing Operating Activities
-0.08 9.28 59 19 -115
Net Income / (Loss) Continuing Operations
-0.57 -22 -46 -150 -231
Consolidated Net Income / (Loss)
-0.57 -24 -46 -150 -231
Depreciation Expense
0.00 1.12 7.61 79 98
Amortization Expense
0.00 - 0.41 5.21 9.56
Non-Cash Adjustments To Reconcile Net Income
0.24 23 59 80 150
Changes in Operating Assets and Liabilities, net
0.25 7.83 37 4.10 -142
Net Cash From Investing Activities
-3.30 -46 -132 -172 -668
Net Cash From Continuing Investing Activities
-3.30 -55 -132 -172 -668
Purchase of Property, Plant & Equipment
-0.02 -55 -131 -142 -682
Purchase of Investments
- 0.00 -0.81 -0.39 -4.87
Sale of Property, Plant & Equipment
- - 0.00 20 25
Other Investing Activities, net
-3.28 0.00 0.00 -50 -6.18
Net Cash From Financing Activities
15 81 71 147 875
Net Cash From Continuing Financing Activities
15 81 71 147 875
Repayment of Debt
0.00 0.00 -12 -68 -335
Repurchase of Preferred Equity
- - 0.00 0.00 -14
Repurchase of Common Equity
-1.37 -7.20 0.00 -0.28 -42
Payment of Dividends
- - 0.00 0.00 -2.62
Issuance of Debt
0.00 7.32 82 145 1,112
Issuance of Preferred Equity
17 35 0.00 0.00 198
Issuance of Common Equity
0.00 47 4.15 131 192
Other Financing Activities, net
0.00 -0.22 -3.52 -61 -234
Cash Interest Paid
0.24 0.11 1.12 18 63
Cash Income Taxes Paid
0.00 0.00 0.00 0.01 0.11

Quarterly Cash Flow Statements for Applied Digital

This table details how cash moves in and out of Applied Digital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
Period end date 11/30/2022 2/28/2023 5/31/2023 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025
Net Change in Cash & Equivalents
-23 4.85 22 -12 3.42 6.35 -9.29 55 228 -53 -138
Net Cash From Operating Activities
11 26 4.59 4.52 4.54 36 -32 -76 -52 5.90 6.86
Net Cash From Continuing Operating Activities
11 26 4.59 4.52 4.54 36 -32 -76 -52 5.90 6.86
Net Income / (Loss) Continuing Operations
-27 -7.34 -6.86 -12 -11 -63 -64 -4.25 -139 -36 -53
Consolidated Net Income / (Loss)
-27 - - -12 -11 -63 -64 -4.25 -139 -36 -53
Depreciation Expense
1.57 1.93 2.64 7.86 13 26 32 34 26 19 18
Amortization Expense
- - - 0.24 0.12 0.15 - 2.77 -0.35 9.09 -1.95
Non-Cash Adjustments To Reconcile Net Income
32 -11 32 10 6.79 27 31 -11 117 23 21
Changes in Operating Assets and Liabilities, net
3.47 42 -24 -2.19 -5.26 45 -29 -98 -56 -9.69 22
Net Cash From Investing Activities
-39 -26 -36 -41 -25 -54 -52 -33 -175 -258 -202
Net Cash From Continuing Investing Activities
-39 -26 -36 -41 -25 -54 -52 -33 -175 -258 -202
Purchase of Property, Plant & Equipment
-39 -26 -33 -33 -13 -39 -57 -55 -171 -257 -198
Purchase of Investments
- - -0.71 -0.39 - - - 0.00 -1.42 -1.08 -2.38
Other Investing Activities, net
- - - -7.56 -12 -16 -15 -2.81 -2.46 0.43 -1.34
Net Cash From Financing Activities
5.19 4.69 52 24 24 24 75 163 455 199 57
Net Cash From Continuing Financing Activities
5.19 4.69 52 24 24 24 75 163 455 199 57
Repayment of Debt
-1.69 -1.59 -0.15 -43 -20 -30 -48 -14 -210 -203 92
Repurchase of Preferred Equity
- - - 0.00 - - - -5.44 -0.50 -2.97 -4.90
Repurchase of Common Equity
- - - 0.00 - -0.00 -0.05 -0.04 -42 -0.02 -0.05
Payment of Dividends
- - - 0.00 - - - -0.04 -0.63 -0.54 -1.40
Issuance of Debt
6.71 3.86 57 6.75 5.98 19 113 117 620 375 0.08
Issuance of Preferred Equity
- - - 0.00 - - - 61 6.36 33 98
Other Financing Activities, net
0.17 0.03 -4.60 -4.85 4.85 12 -0.26 -26 -78 -2.97 -126
Cash Interest Paid
0.35 0.41 0.45 1.84 2.53 4.75 8.66 5.51 28 22 7.86

Annual Balance Sheets for Applied Digital

This table presents Applied Digital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025
Total Assets
15 120 264 763 1,870
Total Current Assets
12 40 46 404 431
Cash & Equivalents
12 39 29 3.34 42
Accounts Receivable
0.00 0.23 0.08 3.85 3.04
Prepaid Expenses
0.01 1.34 2.01 1.01 9.43
Other Current Assets
0.00 - - 21 72
Other Current Nonoperating Assets
- - 0.00 375 304
Plant, Property, & Equipment, net
0.02 64 198 329 1,276
Total Noncurrent Assets
3.28 15 20 30 164
Noncurrent Note & Lease Receivables
- 5.30 14 8.75 18
Other Noncurrent Operating Assets
3.28 10 5.84 21 146
Total Liabilities & Shareholders' Equity
15 120 264 763 1,870
Total Liabilities
2.50 41 194 638 1,236
Total Current Liabilities
2.50 29 115 554 558
Short-Term Debt
2.14 1.33 7.95 10 10
Accounts Payable
0.25 13 6.45 105 248
Accrued Expenses
- - 9.96 25 30
Customer Deposits
0.00 9.52 36 15 16
Current Deferred Revenue
0.00 3.88 49 8.19 0.00
Other Current Liabilities
0.00 1.00 6.04 55 39
Other Current Nonoperating Liabilities
- - - 336 216
Total Noncurrent Liabilities
0.00 12 79 84 678
Long-Term Debt
0.00 5.90 68 79 678
Other Noncurrent Operating Liabilities
0.00 5.31 10 4.45 0.40
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
15 - - 0.00 136
Total Equity & Noncontrolling Interests
-2.58 79 70 125 498
Total Preferred & Common Equity
-2.58 72 60 125 498
Total Common Equity
-7.80 72 60 125 498
Common Stock
14 128 160 375 1,010
Retained Earnings
-22 -56 -101 -250 -481
Treasury Stock
-0.06 -0.06 -0.06 -0.06 -31

Quarterly Balance Sheets for Applied Digital

This table presents Applied Digital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 2/28/2022 8/31/2022 11/30/2022 2/28/2023 8/31/2023 11/30/2023 2/29/2024 8/31/2024 11/30/2024 2/28/2025
Total Assets
63 146 167 208 349 481 643 938 1,543 1,707
Total Current Assets
19 42 21 24 34 36 106 84 328 274
Cash & Equivalents
12 41 18 23 5.94 9.22 4.44 58 286 69
Accounts Receivable
1.04 0.05 0.28 0.08 0.03 0.31 0.23 2.30 12 15
Prepaid Expenses
2.10 1.50 2.40 1.39 2.31 1.52 6.13 2.06 8.50 5.42
Other Current Assets
- - - - - - - - - 185
Other Current Nonoperating Assets
3.57 - - - - - 65 0.19 0.00 0.00
Plant, Property, & Equipment, net
44 95 133 167 223 259 211 478 773 1,002
Total Noncurrent Assets
1.21 8.45 14 16 93 186 326 375 442 431
Noncurrent Note & Lease Receivables
- - - - 56 95 190 201 261 235
Other Noncurrent Operating Assets
1.21 8.45 14 16 37 90 137 175 181 196
Total Liabilities & Shareholders' Equity
63 146 167 208 349 481 643 938 1,543 1,707
Total Liabilities
24 69 95 136 221 325 525 641 1,053 1,209
Total Current Liabilities
23 49 70 109 152 202 349 387 424 394
Short-Term Debt
0.00 2.59 4.12 4.86 9.16 9.28 19 6.89 6.54 10
Accounts Payable
13 13 7.47 14 16 38 94 140 192 171
Accrued Expenses
- - - - 13 11 28 27 32 19
Customer Deposits
5.65 14 25 36 36 41 36 14 16 16
Current Deferred Revenue
3.91 17 29 48 52 52 64 17 6.19 4.88
Other Current Liabilities
0.23 1.37 3.66 4.19 25 52 99 182 172 173
Total Noncurrent Liabilities
1.33 20 25 28 70 123 176 254 628 816
Long-Term Debt
- 12 16 19 35 34 42 106 468 679
Other Noncurrent Operating Liabilities
1.06 5.62 8.63 8.49 35 89 133 148 160 137
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
48 - - - - - - 55 56 43
Total Equity & Noncontrolling Interests
-8.61 77 72 71 128 156 118 242 435 455
Total Preferred & Common Equity
-8.61 68 64 61 128 156 118 242 435 455
Total Common Equity
-8.61 68 64 61 128 156 118 242 435 455
Common Stock
44 129 151 155 240 278 304 496 859 915
Retained Earnings
-53 -61 -87 -94 -112 -123 -186 -254 -393 -429
Treasury Stock
-0.06 -0.06 -0.06 -0.06 -0.06 -0.06 -0.06 -0.06 -31 -31

Annual Metrics And Ratios for Applied Digital

This table displays calculated financial ratios and metrics derived from Applied Digital's official financial filings.

Metric 2021 2022 2023 2024 2025
Period end date 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025
Growth Metrics
- - - - -
Revenue Growth
0.00% 0.00% 547.94% 198.92% 5.54%
EBITDA Growth
0.00% -5,752.57% -88.11% -12.17% -214.09%
EBIT Growth
0.00% -6,072.29% -114.99% -172.92% -163.23%
NOPAT Growth
0.00% -6,194.58% -110.81% -124.77% 48.72%
Net Income Growth
0.00% -4,042.61% -93.82% -228.18% -54.38%
EPS Growth
0.00% -7.89% -17.07% -172.92% 11.45%
Operating Cash Flow Growth
0.00% -950.60% 6,835.67% -76.51% -936.61%
Free Cash Flow Firm Growth
0.00% 0.00% -44.67% -82.13% -1,004.77%
Invested Capital Growth
0.00% 1,461.32% 115.10% 84.63% 589.64%
Revenue Q/Q Growth
0.00% 0.00% 35.51% 0.00% -34.81%
EBITDA Q/Q Growth
0.00% 0.00% 0.17% 0.00% 60.98%
EBIT Q/Q Growth
0.00% 0.00% -5.15% 0.00% 29.00%
NOPAT Q/Q Growth
0.00% 0.00% -5.15% 0.00% 70.11%
Net Income Q/Q Growth
0.00% 0.00% -9.72% 0.00% 4.90%
EPS Q/Q Growth
0.00% 0.00% -20.00% 0.00% 18.88%
Operating Cash Flow Q/Q Growth
0.00% -121.04% 19.76% 0.00% 24.97%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 3.50%
Invested Capital Q/Q Growth
0.00% 0.00% 42.03% 0.00% 6.61%
Profitability Metrics
- - - - -
Gross Margin
0.00% -11.19% 19.87% 10.41% 29.64%
EBITDA Margin
0.00% -226.60% -65.79% -24.69% -24.14%
Operating Margin
0.00% -244.45% -79.53% -59.81% -11.68%
EBIT Margin
0.00% -239.70% -79.53% -72.62% -98.70%
Profit (Net Income) Margin
0.00% -275.24% -82.33% -90.39% -160.25%
Tax Burden Percent
100.00% 107.22% 98.87% 100.06% 146.03%
Interest Burden Percent
171.08% 107.10% 104.71% 124.40% 111.18%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -57.68% -41.06% -47.50% -1.73%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -14.33% -2,335.93% -212.61% -74.04%
Return on Net Nonoperating Assets (RNNOA)
0.00% 6.41% -20.19% -106.39% -59.19%
Return on Equity (ROE)
-4.53% -51.27% -61.25% -153.90% -60.92%
Cash Return on Invested Capital (CROIC)
0.00% -233.61% -114.12% -106.97% -151.07%
Operating Return on Assets (OROA)
0.00% -30.35% -22.95% -23.42% -10.81%
Return on Assets (ROA)
0.00% -34.85% -23.76% -29.15% -17.55%
Return on Common Equity (ROCE)
2.81% -36.00% -54.20% -145.86% -50.00%
Return on Equity Simple (ROE_SIMPLE)
21.99% -32.56% -76.63% -119.90% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.23 -15 -31 -69 -12
NOPAT Margin
0.00% -171.11% -55.67% -41.86% -8.18%
Net Nonoperating Expense Percent (NNEP)
-3.53% -43.35% 2,294.87% 165.11% 72.31%
Return On Investment Capital (ROIC_SIMPLE)
- - - - -0.99%
Cost of Revenue to Revenue
0.00% 111.19% 80.13% 89.59% 70.36%
SG&A Expenses to Revenue
0.00% 233.26% 99.40% 59.47% 57.61%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 233.26% 99.40% 70.21% 41.32%
Earnings before Interest and Taxes (EBIT)
-0.33 -20 -44 -120 -142
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.33 -19 -36 -41 -35
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 0.55 0.67 0.32 2.76
Price to Tangible Book Value (P/TBV)
0.00 0.55 0.67 0.32 2.76
Price to Revenue (P/Rev)
0.00 4.68 0.72 0.24 9.53
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
16.62 0.32 0.81 0.55 1.81
Enterprise Value to Revenue (EV/Rev)
0.00 1.80 1.50 0.63 14.96
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 1.41 7.60 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - -
Debt to Equity
0.17 0.09 1.10 0.72 1.09
Long-Term Debt to Equity
0.00 0.07 0.98 0.64 1.07
Financial Leverage
-0.76 -0.45 0.01 0.50 0.80
Leverage Ratio
1.20 1.47 2.58 5.28 3.47
Compound Leverage Factor
2.05 1.58 2.70 6.57 3.86
Debt to Total Capital
14.54% 8.36% 52.31% 41.77% 52.06%
Short-Term Debt to Total Capital
14.54% 1.54% 5.44% 4.70% 0.78%
Long-Term Debt to Total Capital
0.00% 6.82% 46.87% 37.07% 51.28%
Preferred Equity to Total Capital
35.53% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
103.05% 8.07% 6.96% 0.00% 10.29%
Common Equity to Total Capital
-53.12% 83.57% 40.73% 58.23% 37.65%
Debt to EBITDA
-6.45 -0.37 -2.10 -2.19 -19.77
Net Debt to EBITDA
29.05 1.63 -0.90 -1.59 -18.58
Long-Term Debt to EBITDA
0.00 -0.30 -1.88 -1.94 -19.47
Debt to NOPAT
-9.19 -0.49 -2.48 -1.29 -58.36
Net Debt to NOPAT
41.37 2.16 -1.07 -0.94 -54.84
Long-Term Debt to NOPAT
0.00 -0.40 -2.22 -1.15 -57.48
Altman Z-Score
8.25 -0.44 -1.07 -1.28 0.05
Noncontrolling Interest Sharing Ratio
162.16% 29.78% 11.51% 5.22% 17.93%
Liquidity Ratios
- - - - -
Current Ratio
4.70 1.39 0.40 0.08 0.77
Quick Ratio
4.70 1.35 0.25 0.02 0.08
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 -59 -86 -156 -1,031
Operating Cash Flow to CapEx
-415.00% -1.59% 44.74% 11.31% -17.58%
Free Cash Flow to Firm to Interest Expense
0.00 -40.74 -41.32 -5.32 -64.78
Operating Cash Flow to Interest Expense
-0.35 -0.60 28.32 0.47 -7.25
Operating Cash Flow Less CapEx to Interest Expense
-0.44 -38.41 -34.98 -3.69 -48.51
Efficiency Ratios
- - - - -
Asset Turnover
0.00 0.13 0.29 0.32 0.11
Accounts Receivable Turnover
0.00 0.00 358.52 84.28 41.86
Inventory Turnover
0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.27 0.42 0.61 0.18
Accounts Payable Turnover
0.00 1.41 4.51 2.42 0.58
Days Sales Outstanding (DSO)
0.00 0.00 1.02 4.33 8.72
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 259.35 81.02 150.79 633.31
Cash Conversion Cycle (CCC)
0.00 -259.35 -80.00 -146.46 -624.59
Capital & Investment Metrics
- - - - -
Invested Capital
3.05 48 103 189 1,192
Invested Capital Turnover
0.00 0.34 0.74 1.13 0.21
Increase / (Decrease) in Invested Capital
0.00 45 55 87 1,019
Enterprise Value (EV)
51 15 83 105 2,157
Market Capitalization
40 40 40 40 1,374
Book Value per Share
($5.16) $0.73 $0.63 $1.02 $2.21
Tangible Book Value per Share
($5.16) $0.73 $0.63 $1.02 $2.21
Total Capital
15 86 146 214 1,322
Total Debt
2.14 7.23 76 90 688
Total Long-Term Debt
0.00 5.90 68 79 678
Net Debt
-9.62 -32 33 65 647
Capital Expenditures (CapEx)
0.02 55 131 122 657
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.36 -26 -105 -370 -159
Debt-free Net Working Capital (DFNWC)
11 13 -62 -345 -117
Net Working Capital (NWC)
9.26 11 -70 -355 -128
Net Nonoperating Expense (NNE)
0.34 8.90 15 80 219
Net Nonoperating Obligations (NNO)
-9.50 -32 33 64 558
Total Depreciation and Amortization (D&A)
0.00 1.12 7.61 79 108
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -305.31% -190.31% -223.39% -110.11%
Debt-free Net Working Capital to Revenue
0.00% 148.52% -111.64% -208.48% -81.29%
Net Working Capital to Revenue
0.00% 132.93% -126.00% -214.57% -88.46%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.41) ($0.49) ($1.31) ($1.16)
Adjusted Weighted Average Basic Shares Outstanding
0.00 57.12M 93.98M 114.06M 201.19M
Adjusted Diluted Earnings per Share
$0.00 ($0.41) ($0.49) ($1.31) ($1.16)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 57.12M 93.98M 114.06M 201.19M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 94.24M 103.95M 157.44M 261.52M
Normalized Net Operating Profit after Tax (NOPAT)
-0.23 -15 -31 -68 -11
Normalized NOPAT Margin
0.00% -171.11% -55.67% -40.86% -7.63%
Pre Tax Income Margin
0.00% -256.71% -83.28% -90.34% -109.74%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
-1.41 -14.09 -21.24 -4.10 -8.94
NOPAT to Interest Expense
-0.98 -10.06 -14.87 -2.36 -0.74
EBIT Less CapEx to Interest Expense
-1.49 -51.90 -84.54 -8.26 -50.20
NOPAT Less CapEx to Interest Expense
-1.07 -47.87 -78.17 -6.52 -42.00
Payout Ratios
- - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% -1.13%
Augmented Payout Ratio
-240.32% -30.61% 0.00% -0.19% -19.16%

Quarterly Metrics And Ratios for Applied Digital

This table displays calculated financial ratios and metrics derived from Applied Digital's official financial filings.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
Period end date 11/30/2022 2/28/2023 5/31/2023 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 1,273.29% 192.94% 424.60% 242.00% 207.65% 98.30% 67.12% 51.34% 22.08% -325.85%
EBITDA Growth
-2,027.86% -123.09% -23.27% 123.91% 122.40% -523.11% -1,213.05% 5,422.15% -2,431.55% 107.95% -50.30%
EBIT Growth
-1,870.33% -199.06% -64.23% -76.39% 70.36% -730.85% -657.36% 141.54% -1,558.78% 56.32% -41.77%
NOPAT Growth
-1,870.33% -189.16% -52.74% -76.39% 70.36% -693.48% -356.91% 228.71% -135.28% 65.84% -70.07%
Net Income Growth
-15,543.27% -13.90% -143.38% -154.43% 60.64% -755.99% -840.05% 64.17% -1,217.56% 43.42% 18.48%
EPS Growth
0.00% 41.67% -450.00% -120.00% 64.29% -642.86% -625.00% 72.73% -560.00% 69.23% 46.55%
Operating Cash Flow Growth
183.50% 1,281.47% 190.02% -73.88% -57.52% 38.67% -787.08% -1,780.10% 0.00% -83.75% 121.73%
Free Cash Flow Firm Growth
0.00% -108.92% 0.00% -77.26% -2.01% -4.80% -116.09% -92.37% -433.74% -1,766.85% -2,974.93%
Invested Capital Growth
0.00% 203.22% 115.10% 177.31% 120.19% 23.57% 105.45% 134.76% 301.43% 1,153.59% 589.64%
Revenue Q/Q Growth
78.22% 14.18% 56.41% 64.82% 16.19% 2.71% 0.81% 0.00% 5.21% -17.14% -162.92%
EBITDA Q/Q Growth
-726.37% 79.86% 28.27% 120.15% 674.28% -660.35% 51.84% 0.00% -426.91% 101.91% 1,004.63%
EBIT Q/Q Growth
-539.17% 73.82% 10.25% -18.00% -7.38% -633.92% 19.25% 0.00% -4,387.59% 80.67% 144.27%
NOPAT Q/Q Growth
-539.17% 73.82% 10.25% -18.00% -7.38% -600.91% 48.99% 0.00% -296.30% -1.76% 184.76%
Net Income Q/Q Growth
-474.16% 72.56% 6.61% -72.90% 11.18% -496.81% -2.57% 0.00% -3,166.45% 74.37% -47.76%
EPS Q/Q Growth
-460.00% 75.00% 12.50% -57.14% 9.09% -420.00% -11.54% 0.00% -2,100.00% 75.76% -93.75%
Operating Cash Flow Q/Q Growth
-38.22% 144.88% -82.45% -1.61% 0.49% 699.74% -186.94% 0.00% 0.00% 111.28% 16.25%
Free Cash Flow Firm Q/Q Growth
-73.37% 42.77% -11.24% -60.66% 0.23% 41.20% -129.13% 0.00% -176.81% -105.67% 3.28%
Invested Capital Q/Q Growth
46.54% -2.96% 42.03% 37.30% 16.36% -45.54% 136.16% 0.00% 98.96% 70.06% 6.61%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
4.28% 25.24% 27.63% 30.56% 29.46% -8.57% -5.92% -0.59% 18.02% 7.14% 0.00%
EBITDA Margin
-203.65% -35.93% -16.37% 2.00% 13.34% -72.76% -34.76% 66.13% -205.49% 4.74% 0.00%
Operating Margin
-216.35% -49.60% -28.33% -20.28% -18.75% -127.93% -64.73% 15.62% -29.15% -35.79% 0.00%
EBIT Margin
-216.35% -49.60% -28.33% -20.28% -18.75% -133.96% -107.29% 5.04% -205.49% -47.93% 0.00%
Profit (Net Income) Margin
-216.77% -52.10% -31.11% -32.64% -24.95% -144.96% -147.48% -7.00% -217.21% -67.19% 0.00%
Tax Burden Percent
98.85% 100.00% 96.58% 100.00% 100.00% 100.00% 100.15% 100.00% 100.00% 100.33% -260.38%
Interest Burden Percent
101.36% 105.04% 113.69% 160.88% 133.08% 108.21% 137.25% -138.75% 105.70% 139.72% 179.69%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.08%
Return on Invested Capital (ROIC)
-113.24% -29.57% -14.63% -12.57% -12.63% -159.70% -47.91% 0.00% 0.00% -9.18% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-778.37% 3.66% -400.83% 88.11% -107.05% 8.92% -123.15% 0.00% 0.00% -16.72% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-26.22% -0.49% -3.46% -5.72% -4.97% -1.34% -75.14% 0.00% 0.00% -16.04% 0.00%
Return on Equity (ROE)
-139.46% -30.06% -18.09% -18.29% -17.61% -161.04% -123.05% 0.00% 0.00% -25.22% 0.00%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -114.12% -126.88% -90.64% -87.81% -99.68% 0.00% 0.00% -176.98% -151.07%
Operating Return on Assets (OROA)
-35.94% -14.96% -8.18% -6.95% -6.63% -45.32% -34.60% 0.00% 0.00% -9.02% 0.00%
Return on Assets (ROA)
-36.01% -15.71% -8.98% -11.18% -8.83% -49.04% -47.56% 0.00% 0.00% -12.64% 0.00%
Return on Common Equity (ROCE)
-123.06% -14.18% -16.01% -17.53% -16.95% -152.10% -116.62% 0.00% 0.00% -23.45% 0.00%
Return on Equity Simple (ROE_SIMPLE)
-64.04% -68.31% 0.00% -41.27% -23.50% -77.71% 0.00% 0.00% 0.00% -53.44% 0.00%
Net Operating Profit after Tax (NOPAT)
-19 -4.89 -4.37 -5.16 -5.54 -39 -20 6.64 -13 -13 11
NOPAT Margin
-151.45% -34.72% -19.83% -14.20% -13.12% -89.55% -45.31% 10.94% -20.40% -25.06% 0.00%
Net Nonoperating Expense Percent (NNEP)
665.13% -33.23% 386.20% -100.68% 94.42% -168.62% 75.24% 47.12% 143.36% 7.54% 21.03%
Return On Investment Capital (ROIC_SIMPLE)
- - - - -2.79% -21.53% -9.24% - -1.43% -1.16% 0.95%
Cost of Revenue to Revenue
95.72% 74.76% 72.38% 69.44% 70.54% 108.57% 105.92% 100.59% 81.98% 92.86% 0.00%
SG&A Expenses to Revenue
220.63% 74.85% 63.13% 44.52% 48.02% 69.25% 73.24% 23.62% 46.64% 42.94% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
220.63% 74.85% 55.96% 50.85% 48.21% 119.37% 58.81% -16.21% 47.16% 42.94% 0.00%
Earnings before Interest and Taxes (EBIT)
-27 -6.99 -6.24 -7.37 -7.91 -58 -47 3.06 -131 -25 11
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-25 -5.06 -3.61 0.73 5.63 -32 -15 40 -131 2.51 28
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.63 0.66 0.67 0.31 0.26 4.25 3.87 0.17 0.09 3.91 2.76
Price to Tangible Book Value (P/TBV)
0.63 0.66 0.67 0.31 0.26 4.25 3.87 0.17 0.09 3.91 2.76
Price to Revenue (P/Rev)
1.44 0.98 0.72 0.47 0.35 3.50 2.91 0.00 0.00 8.05 9.53
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.68 0.71 0.81 0.38 0.29 5.96 2.70 0.39 0.40 2.18 1.81
Enterprise Value to Revenue (EV/Rev)
1.83 1.26 1.50 0.62 0.42 3.69 3.43 0.00 0.00 11.05 14.96
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
2.05 1.05 1.41 1.15 1.21 10.65 41.23 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.28 0.33 1.10 0.34 0.27 0.52 0.72 0.38 0.97 1.38 1.09
Long-Term Debt to Equity
0.23 0.26 0.98 0.27 0.22 0.36 0.64 0.36 0.95 1.36 1.07
Financial Leverage
0.03 -0.13 0.01 -0.06 0.05 -0.15 0.61 0.11 0.27 0.96 0.80
Leverage Ratio
2.33 2.45 2.58 2.42 2.85 4.48 5.28 3.03 3.13 3.81 3.47
Compound Leverage Factor
2.36 2.57 2.93 3.89 3.79 4.85 7.25 -4.20 3.31 5.33 6.24
Debt to Total Capital
22.17% 24.94% 52.31% 25.61% 21.56% 34.27% 41.77% 27.57% 49.19% 58.06% 52.06%
Short-Term Debt to Total Capital
4.46% 5.10% 5.44% 5.33% 4.68% 10.72% 4.70% 1.68% 0.68% 0.85% 0.78%
Long-Term Debt to Total Capital
17.71% 19.83% 46.87% 20.28% 16.88% 23.55% 37.07% 25.89% 48.52% 57.20% 51.28%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
9.15% 11.09% 6.96% 0.00% 0.00% 0.00% 0.00% 13.48% 5.78% 3.64% 10.29%
Common Equity to Total Capital
68.68% 63.98% 40.73% 74.39% 78.44% 65.73% 58.23% 58.95% 45.03% 38.30% 37.65%
Debt to EBITDA
-0.61 -0.65 -2.08 -1.32 -67.48 -2.55 -2.19 0.00 0.00 -7.73 -19.77
Net Debt to EBITDA
-0.07 -0.02 -0.89 -0.39 -12.85 -1.15 -2.11 0.00 0.00 -6.96 -18.58
Long-Term Debt to EBITDA
-0.49 -0.52 -1.86 -1.05 -52.84 -1.75 -1.94 0.00 0.00 -7.61 -19.47
Debt to NOPAT
-0.78 -0.81 -2.48 -1.40 -2.31 -1.15 -1.29 0.00 0.00 -17.47 -58.36
Net Debt to NOPAT
-0.09 -0.03 -1.07 -0.41 -0.44 -0.52 -1.24 0.00 0.00 -15.72 -54.84
Long-Term Debt to NOPAT
-0.63 -0.64 -2.22 -1.11 -1.81 -0.79 -1.15 0.00 0.00 -17.21 -57.48
Altman Z-Score
-1.19 -0.86 -0.60 -0.57 -0.51 -0.36 -0.55 0.00 0.00 0.53 0.32
Noncontrolling Interest Sharing Ratio
11.76% 52.82% 11.51% 4.20% 3.72% 5.55% 5.22% 0.00% 0.00% 7.01% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.30 0.22 0.40 0.22 0.18 0.30 0.08 0.22 0.77 0.70 0.77
Quick Ratio
0.26 0.21 0.25 0.04 0.05 0.01 0.02 0.16 0.70 0.21 0.08
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-93 -53 -59 -95 -95 -56 -128 -183 -507 -1,042 -1,008
Operating Cash Flow to CapEx
27.66% 100.99% 14.12% 13.86% 34.29% 93.98% -84.07% -254.68% 0.00% 2.29% 3.46%
Free Cash Flow to Firm to Interest Expense
-255.72 -151.35 -69.28 -21.22 -36.28 -11.70 -7.32 -25.05 -67.73 -103.47 0.00
Operating Cash Flow to Interest Expense
29.35 74.33 5.37 1.01 1.73 7.61 -1.81 -10.38 0.00 0.59 0.00
Operating Cash Flow Less CapEx to Interest Expense
-76.78 0.73 -32.65 -6.26 -3.32 -0.49 -3.95 -14.46 0.00 -24.97 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.17 0.30 0.29 0.34 0.35 0.34 0.32 0.00 0.00 0.19 0.11
Accounts Receivable Turnover
100.77 72.99 358.52 2,202.36 393.32 937.54 84.28 0.00 0.00 29.80 41.86
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.21 0.39 0.43 0.53 0.59 0.76 0.61 0.00 0.00 0.36 0.18
Accounts Payable Turnover
3.67 2.65 4.51 4.22 3.50 2.19 2.42 0.00 0.00 1.58 0.58
Days Sales Outstanding (DSO)
3.62 5.00 1.02 0.17 0.93 0.39 4.33 0.00 0.00 12.25 8.72
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
99.50 137.56 81.02 86.41 104.20 166.91 150.79 0.00 0.00 231.07 633.31
Cash Conversion Cycle (CCC)
-95.87 -132.56 -80.00 -86.25 -103.27 -166.52 -146.46 0.00 0.00 -218.82 -624.59
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
74 72 103 141 164 89 211 330 658 1,118 1,192
Invested Capital Turnover
0.75 0.85 0.74 0.89 0.96 1.78 1.06 0.00 0.00 0.37 0.21
Increase / (Decrease) in Invested Capital
74 48 55 90 89 17 108 190 494 1,029 1,019
Enterprise Value (EV)
51 51 83 53 48 532 569 129 263 2,443 2,157
Market Capitalization
40 40 40 40 40 504 482 40 40 1,780 1,374
Book Value per Share
$0.67 $0.64 $0.63 $1.23 $1.42 $0.97 $1.02 $1.54 $2.02 $2.04 $2.21
Tangible Book Value per Share
$0.67 $0.64 $0.63 $1.23 $1.42 $0.97 $1.02 $1.54 $2.02 $2.04 $2.21
Total Capital
92 95 146 172 198 180 214 410 965 1,187 1,322
Total Debt
20 24 76 44 43 62 90 113 475 689 688
Total Long-Term Debt
16 19 68 35 34 42 79 106 468 679 678
Net Debt
2.42 0.80 33 13 8.15 28 86 34 167 620 647
Capital Expenditures (CapEx)
39 26 33 33 13 39 38 30 0.00 257 198
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-63 -102 -105 -140 -191 -258 -349 -375 -397 -178 -159
Debt-free Net Working Capital (DFNWC)
-45 -79 -62 -109 -157 -224 -345 -296 -89 -109 -117
Net Working Capital (NWC)
-49 -84 -70 -118 -166 -243 -355 -303 -96 -119 -128
Net Nonoperating Expense (NNE)
8.06 2.45 2.49 6.70 4.99 24 45 11 126 22 64
Net Nonoperating Obligations (NNO)
2.42 0.80 33 13 8.15 -29 86 33 167 620 558
Total Depreciation and Amortization (D&A)
1.57 1.93 2.64 8.10 14 27 32 37 0.00 28 16
Debt-free, Cash-free Net Working Capital to Revenue
-227.99% -250.20% -190.31% -165.33% -166.87% -179.35% -210.50% 0.00% 0.00% -80.44% -110.11%
Debt-free Net Working Capital to Revenue
-163.01% -194.13% -111.64% -128.51% -136.66% -155.74% -208.48% 0.00% 0.00% -49.36% -81.29%
Net Working Capital to Revenue
-177.83% -206.01% -126.00% -139.32% -144.75% -169.17% -214.57% 0.00% 0.00% -53.94% -88.46%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.29) ($0.08) ($0.07) ($0.12) ($0.10) ($0.52) ($0.58) ($0.03) ($0.66) ($0.16) ($0.31)
Adjusted Weighted Average Basic Shares Outstanding
93.42M 94.12M 93.98M 100.52M 109.66M 121.43M 114.06M 149.01M 209.56M 222.45M 201.19M
Adjusted Diluted Earnings per Share
($0.29) ($0.08) ($0.07) ($0.12) ($0.10) ($0.52) ($0.58) ($0.03) ($0.66) ($0.16) ($0.31)
Adjusted Weighted Average Diluted Shares Outstanding
93.42M 94.12M 93.98M 100.52M 109.66M 121.43M 114.06M 149.01M 209.56M 222.45M 201.19M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
94.47M 94.90M 103.95M 106.30M 122.04M 122.74M 157.44M 215.36M 222.90M 224.72M 261.52M
Normalized Net Operating Profit after Tax (NOPAT)
-19 -4.89 -4.37 -3.55 -5.48 -39 -20 7.08 -13 -13 8.12
Normalized NOPAT Margin
-151.45% -34.72% -19.83% -9.77% -12.99% -89.55% -45.31% 11.66% -20.25% -25.06% 0.00%
Pre Tax Income Margin
-219.30% -52.10% -32.21% -32.64% -24.95% -144.96% -147.26% -7.00% -217.21% -66.96% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-73.35 -19.86 -7.30 -1.64 -3.02 -12.17 -2.68 0.42 -17.54 -2.52 0.00
NOPAT to Interest Expense
-51.34 -13.90 -5.11 -1.15 -2.12 -8.14 -1.13 0.91 -1.74 -1.32 0.00
EBIT Less CapEx to Interest Expense
-179.48 -93.46 -45.32 -8.91 -8.08 -20.27 -4.83 -3.66 0.00 -28.08 0.00
NOPAT Less CapEx to Interest Expense
-157.47 -87.50 -43.13 -8.41 -7.18 -16.23 -3.28 -3.17 0.00 -26.88 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1.13%
Augmented Payout Ratio
0.00% -10.29% 0.00% 0.00% 0.00% 0.00% -0.19% 0.00% 0.00% -17.14% -19.16%

Key Financial Trends

Applied Digital Corp. (NASDAQ:APLD) has shown significant operational and financial shifts over the past several quarters across its income, cash flow, and balance sheet statements.

Key Positive Developments:

  • Improvement in operating revenue from approximately $7.5 million in Q4 2022 to over $63.87 million by Q2 2025, reflecting strong top-line growth.
  • Significant growth in property, plant & equipment assets, rising from around $95 million in Q1 2023 to over $1 billion by Q4 2025, signaling major capital investments into company infrastructure.
  • Net cash from continuing operating activities became positive and improved notably, turning from a negative $52.26 million in Q2 2025 to a positive $6.86 million in Q4 2025, indicating better operational cash generation.
  • Reduction of net losses from deeper losses like -$138 million in Q2 2025 to a more moderate net income/loss of approximately -$52.5 million in Q4 2025.
  • Increasing common equity from negative or low values in 2022 and 2023 to $454.6 million by Q3 2025, demonstrating shareholder value improvement despite losses.
  • Higher issuance of common equity and preferred equity in recent quarters, helping fund operations and investments (e.g., $97.7 million preferred equity issued in Q4 2025).
  • Improvements in gross profit in recent quarters after past negative gross profits, indicating potential operational efficiencies or pricing power.
  • Debt repayments of $91.9 million in Q4 2025 and significant repayments in preceding quarters, indicating efforts at deleveraging.
  • Reduction in short-term debt from $25.87 million in Q1 2023 to $10.1 million by Q3 2025, which may improve liquidity and reduce financing costs.
  • Stabilization of interest expenses despite growing debt, suggest effective refinancing or lower interest rate environment in recent periods.

Neutral Observations:

  • Heavy capital expenditures each quarter, including purchases of property, plant & equipment exceeding $100 million in multiple recent quarters, signifying expansion but also high cash outflows.
  • Sizable non-cash adjustments to reconcile net income in cash flow statements which impact net cash irrespective of profitability.
  • High volatility in net income and pre-tax income quarter to quarter due to various charges and other income/expense items.
  • Large fluctuations in changes in operating assets and liabilities, indicating variable working capital management.
  • Fairly consistent payment of preferred stock dividends, but modest amounts compared to net losses.
  • Issuance of debt and equity concurrently in certain quarters, balancing financing strategies but increasing financing complexity.
  • Retail investors may note share counts increasing, indicating dilution but also capital raised for growth.
  • Other investing and financing activities changing notably quarter to quarter, requiring more detail for impact assessment.

Negative Factors:

  • Persistent net losses each quarter over the last several years, with net losses exceeding $50 million in recent quarters.
  • Operating costs frequently exceed revenues, leading to negative gross profits in some earlier quarters, signaling challenges controlling costs or scaling profitably.
  • High accumulated deficit reflected in negative retained earnings, implying cumulative operational losses impacting equity.
  • Large negative cash flows from investing activities, mostly due to heavy capital expenditures, raising concerns on cash burn and sustainability.
  • Significant interest expenses, reaching up to $17.5 million in Q4 2024 and around $8.9 million in Q4 2025, weigh on profitability.
  • Increase in total liabilities over time, surpassing $1.2 billion by Q3 2025, indicating substantial leverage and financial risk.
  • Negative earnings per share consistently over many quarters, with no EPS profitability yet achieved.
  • High costs related to selling, general and administrative expenses, often exceeding revenues in earlier periods.
  • Large fluctuations and negative values in ‘Other Income/(Expense), net’ impact bottom-line unpredictably.
  • Negative net cash from operating activities in much of the historical periods, indicating reliance on financing or investment cash inflows to sustain operations.

Summary: Applied Digital Corp has pursued aggressive growth and capital investment, resulting in increasing revenues and assets. However, the company continues to experience substantial losses and high expenses, with significant cash burn from operations and investing activities. Recent quarters show some improvement in operational cash flows and equity levels, though the company remains unprofitable with elevated leverage and interest costs. Retail investors should weigh the potential for long-term growth against ongoing financial risks and cash flow challenges.

08/02/25 06:28 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Applied Digital's Financials

When does Applied Digital's fiscal year end?

According to the most recent income statement we have on file, Applied Digital's financial year ends in May. Their financial year 2025 ended on May 31, 2025.

How has Applied Digital's net income changed over the last 4 years?

Applied Digital's net income appears to be on an upward trend, with a most recent value of -$231.07 million in 2025, rising from -$568 thousand in 2021. The previous period was -$149.67 million in 2024. See Applied Digital's forecast for analyst expectations on what’s next for the company.

What is Applied Digital's operating income?
Applied Digital's total operating income in 2025 was -$16.85 million, based on the following breakdown:
  • Total Gross Profit: $42.74 million
  • Total Operating Expenses: $59.59 million
How has Applied Digital's revenue changed over the last 4 years?

Over the last 4 years, Applied Digital's total revenue changed from $0.00 in 2021 to $144.19 million in 2025, a change of 14,419,300,000.0%.

How much debt does Applied Digital have?

Applied Digital's total liabilities were at $1.24 billion at the end of 2025, a 93.8% increase from 2024, and a 49,354.6% increase since 2021.

How much cash does Applied Digital have?

In the past 4 years, Applied Digital's cash and equivalents has ranged from $3.34 million in 2024 to $41.55 million in 2025, and is currently $41.55 million as of their latest financial filing in 2025.

How has Applied Digital's book value per share changed over the last 4 years?

Over the last 4 years, Applied Digital's book value per share changed from -5.16 in 2021 to 2.21 in 2025, a change of -142.9%.



This page (NASDAQ:APLD) was last updated on 8/2/2025 by MarketBeat.com Staff
From Our Partners