Launches New High-Performing XTM Mining Products to Support Revenue Growth in Q4 2025
Initiates ETH Staking with FalconX with Initial 1,000 ETH in Place
Acquisition of Proof-of-Stake Platform to Advance Cryptocurrency Staking Business
SINGAPORE, Nov. 13, 2025 (GLOBE NEWSWIRE) -- Intchains Group Limited (Nasdaq: ICG) ("we," or the "Company"), a company engaged in the provision of altcoin mining products, strategic acquisition and holding of Ethereum-based cryptocurrencies, and active development of innovative Web3 applications, today announced its unaudited financial results for the third quarter ("Q3 2025") and nine months ("9M 2025") ended September 30, 2025.
Q3 2025 FINANCIAL HIGHLIGHTS
-- Revenue: Revenue was RMB9.1 million (US$1.3 million), compared to RMB60.3
million for the same period of 2024.
-- Income/(Loss) from Operations: Loss from operations was RMB41.8 million
(US$5.9 million), compared to income from operations of RMB16.2 million
for the same period of 2024.
-- Change in fair value of cryptocurrencies: The change in fair value of
cryptocurrencies was a gain of RMB107.2 million (US$15.1 million) during
Q3 2025, compared to a loss of RMB13.1 million for the same period in
2024.
-- Net Income: Net income was RMB74.4 million (US$10.5 million), compared to
RMB3.2 million for the same period in 2024.
-- Non-GAAP Adjusted Net Income: Non-GAAP adjusted net income was RMB76.7
million (US$10.8 million), compared to income of RMB6.4 million for the
same period in 2024.
-- Cash position: As of September 30, 2025, the Company had cash and cash
equivalents, deposits and government securities listed in short-term and
long-term investments, in an aggregate amount of RMB473.6 million
(US$66.5 million), compared to RMB541.4 million as of December 31, 2024.
9M 2025 FINANCIAL HIGHLIGHTS
-- Revenue: Revenue was RMB184.7 million (US$25.9 million), compared to
RMB207.6 million for the same period of 2024.
-- Income/(Loss) from Operations: Loss from operations was RMB21.0 million
(US$3.0 million), compared to income from operations of RMB39.8 million
for the same period of 2024.
-- Change in fair value of cryptocurrencies: The change in fair value of
cryptocurrencies was a gain of RMB79.3 million (US$11.1 million) for 9M
2025, compared to a loss of RMB7.9 million for the same period in 2024.
-- Net Income: Net income was RMB78.7 million (US$11.1 million), compared to
RMB38.7 million for the same period in 2024.
-- Non-GAAP Adjusted Net Income: Non-GAAP adjusted net income was RMB85.1
million (US$12.0 million), compared to income of RMB45.7 million for the
same period in 2024.
RECENT OPERATIONAL HIGHLIGHTS
-- Launch of New Mining Machines:
-- Tari Network ($XTM): a series of XTM mining products, including
the high-performing XT BOX miner and XT CARD.
-- XT BOX is Intchains' first XTM miner, with a hashrate mode
of 580GH/s+/-5%, a default hashrate power of 400W+/-5% and
a default hashrate power consumption of 0.69J/GH, using
algorithm SHA-3X.
-- XT CARD is an algorithm card to mine XTM, designed for
Goldshell BYTE, Intchains' flagship Goldshell product that
was first introduced to the market in March 2025.
-- $Alephium ($ALPH): AL CARD is an algorithm card designed for
Goldshell BYTE to be used for mining of Alephium.
-- Following the launch of the XT CARD and AL CARD, the BYTE miner is
now compatible for mining of $XTM, $ALPH, $DOGE, $ALEO, $LTC, and
$BEL, supporting two different algorithm cards at the same time
and enabling seamless switching of algorithm cards to maximize
mining returns.
-- ETH Accumulation: As of September 30, 2025, the fair value of our
cryptocurrency assets other than stablecoins such as USDT and USDC was
RMB263.6 million (US$37.0 million), which includes approximately 8,819
ETH-based cryptocurrencies, valued at RMB262.8 million.
-- ETH Staking through FalconX cooperation: In July 2025, Intchains entered
into a partnership with FalconX to optimize its ETH acquisition and
enhance ETH yields, and has deployed a portion of its ETH holdings into
yield-generating activities, including staking and liquidity provisioning,
thereby enabling idle assets to generate incremental returns.
-- The Company's total units of ETH used in staking were 1,000, or
11.3% of its total ETH treasury holdings, as of September 30,
2025.
-- R&D Investments: Since the beginning of 2025, Intchains has invested
approximately RMB64.2 million in the development of new mining machines
series and the upgrade of existing models. Through these investments, the
Company aims to quickly identify, assess, and launch altcoin mining
machines in response to altcoin market developments, thereby driving
revenue growth through a diversified and evolving portfolio of altcoin
mining machines.
ACQUISITION OF A PROOF-OF-STAKE TECHNOLOGY PLATFORM
-- Intchains has entered into a definitive agreement to acquire a
Proof-of-Stake ("PoS") technology platform for $1.3 million from ECHOLINK
Limited. The acquisition is expected to close in approximately 30
business days after the relevant closing conditions are met.
-- The acquisition of the PoS platform expands Intchains' business
operations into cryptocurrency staking for both individual and
institutional crypto investors, covering four prominent blockchains:
Ethereum $(ETH)$, Avalanche (AVAX), Manta (MANTA), and Conflux (CFX),
positioning the company for growth in decentralized finance.
-- Upon completion of the acquisition, the PoS platform will become an
independent offering under Intchains, operating with a new brand
identity. Intchains intends to leverage both the newly acquired PoS
platform and the FalconX platform to stake the bulk of its ETH holdings.
This initiative forms part of Intchains' ETH treasury yield-generating
strategy, enabling it to diversify ETH holdings and maximize staking
returns.
Mr. Qiang Ding, Chairman of the Board of Directors and Chief Executive Officer, commented, "As expected, our revenue was impacted by lower sales of mining machines, as our flagship ALEO mining project, which peaked in Q1 2025, has transitioned into a stable stage, as market demand has gradually leveled off following the initial surge. Our quarterly performance is heavily influenced by cyclical volatility, a common dynamic within our industry, and recent results have been consistent with these factors.
Despite less favorable market environment, we remained focused on investing in and advancing the launch of new project-based mining products. We are excited to introduce our first XTM miner series, the XT BOX home miner, and an XT CARD for our BTYE dual-mining machine, further enriching our product lineup and reinforcing the synergy within our mining ecosystem. These XTM products have been well received by our customers, and we expect them to contribute to our top-line growth in Q4 2025.
While we remain committed to our long-term dollar-cost averaging (DCA) strategy to build our ETH treasury position, we paused the purchase of ETH-based cryptocurrencies during the quarter due to tactical funding allocation, and do not currently plan to resume in Q4. This decision reflects our disciplined approach to capital management in the current market environment. That said, we remain optimistic in the long-term digital asset appreciation potential and continue to explore opportunities to enhance ETH yields. As part of this effort, we made the strategic decision to stake the majority of our ETH treasury going forward. We took the first step by staking 1,000 units of ETH onto FalconX's platform. Additionally, following the completion of our acquisition of the PoS platform, we plan to take full advantage of this platform by staking the bulk of our ETH holdings on both platforms to maximize returns. We believe the launch of yield-generating initiatives building on our ETH position will enable us to generate additional return on our ETH treasury."
Reinforces Going Forward Strategy
Mr. Ding continued, "As we look towards 2026, our growth strategy is centered on key initiatives in both hardware and digital assets, namely, the development and sale of altcoin mining machines, as well as ETH accumulation and staking activities. We believe that the planned launch of our new DOGE mining product, combined with our ETH accumulation and staking activities, will position the Company for growth and enhanced financial performance in the coming year.
We expect to receive the test chips for our new Dogecoin mining machine in December. We are confident that, once launched in the first half of 2026, it will become a top-tier DOGE mining product, enabling us to compete effectively in the market and support revenue growth in FY2026. Our continued R&D investment in altcoin mining machine development remains the cornerstone of Intchains' long-term growth trajectory, and we remain dedicated to strengthening our industry leadership and expanding our market share. At the same time, we anticipate implementing both new and existing ETH initiatives to fully unlock the value potential of our ETH position and improve our overall financial performance.
The addition of the new PoS platform adds to Intchains' business portfolio, spanning the development of altcoin mining machines, ETH accumulation and yield-generating activities, and the development of Web3 applications. Excited about the growth opportunities in 2026, we look forward to accelerating increased participation and fostering seamless synergy in emerging blockchain ecosystems for our miner customers. As a versatile player in this innovative sector, we aim to drive long-term value for our shareholders."
CONFERENCE CALL INFORMATION
The Company will host a conference call to discuss these financial results at 8:00 PM U.S. Eastern Time on Thursday, November 13, 2025 (corresponding to 9:00 AM Beijing Time on Friday, November 14, 2025).
Participant Dial-in Numbers:
U.S. & International (Toll) +1 646-307-1963 China (Toll-Free) +86 400-030-0308 Hong Kong (Toll-Free) +852 800-960-994 Singapore +65 3159-1234
Webcast:
A simultaneous audio webcast including accompanying slides may be accessed via the following link: https://edge.media-server.com/mmc/p/3bw4eom7/, or via the investor relations section of the Company's website https://ir.intchains.com. For those unable to listen to the live webcast, the replay will be available on the Company's website shortly after the conclusion of the call.
Q3 2025 FINANCIAL RESULTS
Revenue
Revenue was RMB9.1 million (US$1.3 million) for Q3 2025, representing a decrease of 84.8% from RMB60.3 million for the same period in 2024. The decrease was primarily due to cyclical fluctuations in the market and softer demand for our products in this period.
Cost of Revenue
Cost of revenue was RMB18.2 million (US$2.6 million) for Q3 2025, representing a decrease of 6.6% from RMB19.5 million for the same period of 2024. Cost of revenue for Q3 2025 was impacted by impairment charges recorded against excess inventory of certain altcoin mining machines. Softer market demand led to lower selling prices for our altcoin mining products, resulting in lower gross margins for Q3 2025 compared to the same period in 2024.
Operating Expenses
Total operating expenses were RMB32.7 million (US$4.6 million) for Q3 2025, representing an increase of 33.1% from RMB24.6 million for the same period of 2024. The increase was primarily due to higher research and development expenses.
-- Research and development expenses increased by 64.5% to RMB22.7 million
(US$3.2 million) for Q3 2025 from RMB13.8 million for the same period of
2024. The increase was primarily due to higher expenses related to
preliminary research costs conducted for new projects.
-- Sales and marketing expenses increased by 18.4% to RMB2.4 million (US$0.3
million) for Q3 2025 from RMB2.1 million for the same period of 2024,
primarily driven by higher promotion expenses, as well as the increased
travel expenses.
-- General and administrative expenses decreased by 12.9% to RMB7.6 million
(US$1.1 million) for Q3 2025 from RMB8.7 million for the same period of
2024. The decrease was due to decreased professional fees, partially
offset by increased depreciation expenses.
Income/(Loss) from operations
Loss from operations was RMB41.8 million (US$5.9 million) for Q3 2025, compared to income from operations of RMB16.2 million for the same period of 2024. The change from income to loss from operations was primarily attributable to the decrease in revenue and gross profit.
Interest Income
Interest income decreased by 43.1% to RMB2.4 million (US$0.3 million) for Q3 2025 from RMB4.2 million for the same period of 2024, mainly due to cash used to acquire ETH-based cryptocurrencies.
Change in fair value of cryptocurrencies
Change in fair value of cryptocurrencies resulted in income of RMB107.2 million (US$15.1 million) for Q3 2025, compared to a loss of RMB13.1 million for the same period in 2024. The substantial gain for Q3 2025 was primarily a result of an approximate 67.5% increase in the price of ETH during Q3 2025.
Other Income, Net
Other income, net was RMB2.6 million (US$0.4 million) for Q3 2025, compared to RMB2.6 million, for the same period of 2024.
Net Income
As a result of the foregoing, our net income increased by 2258.4% to RMB74.4 million (US$10.5 million) for Q3 2025 from RMB3.2 million for the same period of 2024.
Non-GAAP Adjusted Net Income
Non-GAAP adjusted net income was RMB76.7 million (US$10.8 million) for Q3 2025 as compared to RMB6.4 million for the same period of 2024.
Basic and Diluted Net Income Per Ordinary Share
Basic and diluted net income per ordinary share both were RMB0.61 (US$0.09) for Q3 2025 as compared to RMB0.03 for the same period of 2024.
Non-GAAP Basic and Diluted Net Income Per Ordinary Share
Non-GAAP adjusted basic and diluted net income per ordinary share was RMB0.63 (US$0.09) for Q3 2025 as compared to RMB0.05 for the same period of 2024. Each ADS represents two of the Company's Class A ordinary shares.
9M 2025 FINANCIAL RESULTS
Revenue
Revenue was RMB184.7 million (US$25.9 million) for 9M 2025, representing a decrease of 11.0% from RMB207.6 million for the same period in 2024. The decrease was primarily due to cyclical fluctuations in the market and softer demand for our products in this period.
Cost of Revenue
Cost of revenue was RMB108.2 million (US$15.2 million) for 9M 2025, representing an increase of 42.9% from RMB75.7 million for the same period of 2024. Cost of revenues was impacted by impairment charges recorded against excess inventory of certain altcoin mining machines. Softer market demand in Q2 and Q3 2025 led to lower selling prices for our altcoin mining products, resulting in lower gross margins for 9M 2025 compared to the same period in 2024.
Operating Expenses
Total operating expenses were RMB97.6 million (US$13.7 million) for 9M 2025, representing an increase of 5.9% from RMB92.1 million for the same period of 2024. The increase was primarily due to increased general and administrative expenses and sales and marketing expenses.
-- Research and development expenses remained relatively steady at RMB64.2
million (US$9.0 million) and RMB63.6 million, respectively, for 9M 2025
and the same period of 2024.
-- Sales and marketing expenses increased by 20.3% to RMB6.7 million (US$0.9
million) for 9M 2025 from RMB5.6 million for the same period of 2024,
mainly driven by increased promotion expenses and personnel-related
expenses.
-- General and administrative expenses increased by 15.7% to RMB26.6 million
(US$3.7 million) for 9M 2025 from RMB23.0 million for the same period of
2024, mainly driven by increased personnel-related expenses, professional
fees and depreciation expenses.
Income/(Loss) from operations
As a result of the foregoing, loss from operations was RMB21.0 million (US$3.0 million) for 9M 2025, compared to income from operations of RMB39.8 million for the same period of 2024.
Interest Income
Interest income decreased by 30.9% to RMB8.6 million (US$1.2 million) for 9M 2025 from RMB12.5 million for the same period of 2024, mainly due to cash used to acquire ETH-based cryptocurrencies.
Change in fair value of cryptocurrencies
The change in fair value of cryptocurrencies was a gain of RMB79.3 million (US$11.1 million) for 9M 2025, compared to a loss of RMB7.9 million for the same period in 2024. The gain was primarily the result of an approximately 21.4% increase in the price of ETH during the period, in conjunction with an increase in our holdings of ETH-based cryptocurrencies by 3,117 units since the end of 2024.
Other Income, Net
Other income, net, was RMB3.0 million (US$0.4 million) for 9M 2025, compared to RMB2.8 million, for the same period of 2024.
Net Income
As a result, our net income was RMB78.7 million (US$11.1 million) for 9M 2025, compared to RMB38.7 million for the same period of 2024.
Non-GAAP Adjusted Net Income
Non-GAAP adjusted net income was RMB85.1 million (US$12.0 million) for 9M 2025 from RMB45.7 million for the same period of 2024.
Basic and Diluted Net Income Per Ordinary Share
Basic and diluted net income per ordinary share were both RMB0.65 (US$0.09) for 9M 2025 as compared to RMB0.32 for the same period of 2024.
Non-GAAP Basic and Diluted Net Income Per Ordinary Share
Non-GAAP adjusted basic and diluted net income per ordinary share was RMB0.70 (US$0.10) for 9M 2025 as compared to RMB0.38 for the same period of 2024. Each ADS represents two of the Company's Class A ordinary shares.
About Intchains Group Limited
Intchains Group Limited engages in the provision of altcoin mining products, strategic acquisition and holding of Ethereum-based cryptocurrencies, and active development of innovative Web3 applications. For more information, please visit the Company's website at: https://intchains.com/.
Exchange Rate Information
The unaudited United States dollar ("US$") amounts disclosed in the accompanying financial statements are presented solely for the convenience of the readers. Translations of amounts from RMB into US$ for the convenience of the reader were calculated at the noon buying rate of US$1.00=RMB7.1190 on the last trading day of Q3 2025 (September 30, 2025). No representation is made that the RMB amounts could have been, or could be, converted into US$ at such rate.
Forward-Looking Statements
Certain statements in this announcement are forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on the Company's current expectations and projections about future events that the Company believes may affect its financial condition, results of operations, business strategy and financial needs. Forward-looking statements include, but are not limited to, statements about: (i) our goals and strategies; (ii) our future business development, formed condition and results of operations; (iii) expected changes in our revenue, costs or expenditures; (iv) growth of and competition trends in our industry; (v) our expectations regarding demand for, and market acceptance of, our products; (vi) general economic and business conditions in the markets in which we operate; (vii) relevant government policies and regulations relating to our business and industry; (viii) fluctuations in the market price of ETH-based cryptocurrencies; gains or losses from the sale of ETH-based cryptocurrencies; changes in accounting treatment for the Company's ETH-based cryptocurrencies holdings; a decrease in liquidity in the markets in which ETH-based cryptocurrencies are traded; security breaches, cyberattacks, unauthorized access, loss of private keys, fraud, or other events leading to the loss of the Company's ETH-based cryptocurrencies; impacts to the price and rate of adoption of ETH-based cryptocurrencies associated with financial difficulties and bankruptcies of various participants in the industry; and (viii) assumptions underlying or related to any of the foregoing. Investors can identify these forward-looking statements by words or phrases such as "may," "could," "will," "should," "would," "expect," "plan," "intend," "anticipate," "believe," "estimate," "predict," "potential," "project" or "continue" or the negative of these terms or other comparable terminology. The Company undertakes no obligation to update or revise publicly any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that may affect its future results in the Company's registration statement and other filings with the SEC.
Use of Non-GAAP Financial Measures
In evaluating Company's business, the Company uses non-GAAP measures, such as adjusted income (loss) from operations and adjusted net income (loss), as supplemental measures to review and assess its operating performance. The Company defines adjusted income (loss) from operations as income (loss) from operations excluding share-based compensation expenses, and adjusted net income (loss) as net income (loss) excluding share-based compensation expenses. The Company believes that the non-GAAP financial measures provide useful information about the Company's results of operations, enhance the overall understanding of the Company's past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company's management in its financial and operational decision-making.
The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools and investors should not consider them in isolation, or as a substitute for net income, cash flows provided by operating activities or other consolidated statements of operations and cash flows data prepared in accordance with U.S. GAAP. One of the key limitations of using adjusted net income is that it does not reflect all of the items of income and expense that affect the Company's operations. Share-based compensation expenses have been and may continue to be incurred in Company's business and are not reflected in the presentation of adjusted net income. Further, the non-GAAP financial measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited. The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable U.S. GAAP performance measures, all of which should be considered when evaluating the Company's performance.
For investor and media inquiries, please contact:
Intchains Group Limited
Investor relations
Email: ir@intchains.com
The Equity Group
Lena Cati, Senior Vice President
212-836-9611 / lcati@theequitygroup.com
Alice Zhang, Associate
212-836-9610 / azhang@theequitygroup.com
INTCHAINS GROUP LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except share and per share
data, or as otherwise noted)
As of December 31, As of September 30,
------------------ -----------------------
2024 2025
------------------ -----------------------
RMB RMB US$
ASSETS
Current Assets
Cash and cash
equivalents 322,252 259,483 36,450
USDC 1,690 499 70
Cryptocurrency, current 30,079 1,163 163
Inventories, net 98,614 130,094 18,274
Prepayments and other
current assets, net 69,703 79,023 11,100
Short-term investments 198,562 193,201 27,139
------------------------- ----------------- ----------- -------
Total current assets 720,900 663,463 93,196
------------------------- ----------------- ----------- -------
Non-current Assets:
Cryptocurrencies,
non-current 148,790 263,568 37,023
Long-term investments 20,569 21,647 3,041
Property, equipment,
and software, net 157,065 142,692 20,043
Intangible assets, net 3,552 3,145 442
Right-of-use assets 272 -- --
Deferred tax assets 28,942 40,105 5,634
Other non-current
assets 9,419 8,347 1,172
------------------------- ----------------- ----------- -------
Total non-current
assets 368,609 479,504 67,355
------------------------- ----------------- ----------- -------
Total assets 1,089,509 1,142,967 160,551
========================= ================= =========== =======
LIABILITIES, AND
SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts payable 14,847 5,428 762
Contract liabilities 37,447 20,054 2,817
Income tax payable 2,023 -- --
Lease liabilities 272 -- --
Provision for warranty 161 122 17
Accrued liabilities and
other current
liabilities 21,692 14,531 2,041
------------------------- ----------------- ----------- -------
Total current
liabilities 76,442 40,135 5,637
------------------------- ----------------- ----------- -------
Total liabilities 76,442 40,135 5,637
------------------------- ----------------- ----------- -------
Shareholders' Equity:
Ordinary shares
(US$0.000001 par
value; 50,000,000,000
shares authorized,
120,081,456 and
121,484,348 shares
issued, 120,020,962
and 121,423,854 shares
outstanding as of
December 31, 2024 and
September 30, 2025,
respectively) 1 1 --
Subscriptions
receivable from
shareholders (1) (1) --
Additional paid-in
capital 195,236 209,053 29,365
Statutory reserves 51,762 51,926 7,294
Accumulated other
comprehensive income 3,777 1,038 146
Retained earnings 762,292 840,815 118,109
------------------------- ----------------- ----------- -------
Total shareholders'
equity 1,013,067 1,102,832 154,914
------------------------- ----------------- ----------- -------
Total liabilities and
shareholders' equity 1,089,509 1,142,967 160,551
========================= ================= =========== =======
INTCHAINS GROUP LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
(All amounts in thousands, except share and per share
data, or as otherwise noted)
For the Three Months ended September 30,
----------------------------------------------
2024 2025
-------------- ------------------------------
RMB RMB US$
Products revenue 60,305 9,145 1,285
Cost of revenue (19,508) (18,220) (2,559)
Gross profit/(loss) 40,797 (9,075) (1,274)
Operating expenses:
Research and
development
expenses (13,769) (22,651) (3,182)
Sales and
marketing
expenses (2,056) (2,435) (342)
General and
administrative
expenses (8,744) (7,615) (1,070)
Total operating
expenses (24,569) (32,701) (4,594)
---------------------- ------------- ------------ ------------
Income/(Loss) from
operations 16,228 (41,776) (5,868)
Interest income 4,162 2,368 333
Foreign exchange
loss, net (1,301) (1,407) (198)
Change in fair
value of
cryptocurrencies (13,089) 107,223 15,062
Other income, net 2,581 2,633 370
----------------------
Income before income
tax expenses 8,581 69,041 9,699
Income tax
(expense)/benefit (5,425) 5,391 757
---------------------- ------------- ------------ ------------
Net income 3,156 74,432 10,456
====================== ============= ============ ============
Foreign currency
translation
adjustment, net
of nil tax (1,967) (1,882) (264)
---------------------- ------------- ------------ ------------
Total comprehensive
income 1,189 72,550 10,192
====================== ============= ============ ============
Weighted average
number of shares
used in per share
calculation
-- Basic 119,961,032 121,253,311 121,253,311
-- Diluted 120,035,926 121,781,840 121,781,840
Net income per share
-- Basic 0.03 0.61 0.09
-- Diluted 0.03 0.61 0.09
INTCHAINS GROUP LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
(All amounts in thousands, except share and per share
data, or as otherwise noted)
For the Nine Months ended September 30,
------------------------------------------------
2024 2025
---------------- ------------------------------
RMB RMB US$
Products revenue 207,590 184,733 25,949
Cost of revenue (75,700) (108,172) (15,195)
Gross profit 131,890 76,561 10,754
Operating expenses:
Research and
development
expenses (63,556) (64,243) (9,024)
Sales and
marketing
expenses (5,571) (6,702) (941)
General and
administrative
expenses (23,011) (26,632) (3,741)
Total operating
expenses (92,138) (97,577) (13,706)
---------------------- ------------ ------------ ------------
Income/(Loss) from
operations 39,752 (21,016) (2,952)
Interest income 12,457 8,602 1,208
Foreign exchange
loss, net (882) (1,949) (274)
Change in fair
value of
cryptocurrencies (7,906) 79,257 11,133
Other income, net 2,845 3,001 421
----------------------
Income before income
tax expenses 46,266 67,895 9,536
Income tax
(expense)/benefit (7,550) 10,792 1,516
---------------------- ------------ ------------ ------------
Net income 38,716 78,687 11,052
====================== ============ ============ ============
Foreign currency
translation
adjustment, net
of nil tax (2,188) (2,739) (385)
---------------------- ------------ ------------ ------------
Total comprehensive
income 36,528 75,948 10,667
====================== ============ ============ ============
Weighted average
number of shares
used in per share
calculation
-- Basic 119,921,672 120,740,661 120,740,661
-- Diluted 120,022,034 120,967,134 120,967,134
Net income per share
-- Basic 0.32 0.65 0.09
-- Diluted 0.32 0.65 0.09
INTCHAINS GROUP LIMITED
RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except per share data)
For the Three Months ended September 30,
--------------------------------------------------
2024 2025
------------ ------------------------------------
RMB RMB US$
Income/(Loss) from
operations 16,228 (41,776) (5,868)
Add:
Share-based
compensation
expense 3,247 2,244 315
Non-GAAP adjusted
operating
income/(loss) 19,475 (39,532) (5,553)
Net income 3,156 74,432 10,456
Add:
Share-based
compensation
expense 3,247 2,244 315
Non-GAAP adjusted
net income 6,403 76,676 10,771
Non-GAAP adjusted
net income per
share
-- Basic 0.05 0.63 0.09
-- Diluted 0.05 0.63 0.09
INTCHAINS GROUP LIMITED
RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except per share data)
For the Nine Months ended September 30,
-------------------------------------------------
2024 2025
------------ -----------------------------------
RMB RMB US$
Income/(Loss)from
operations 39,752 (21,016) (2,952)
Add:
Share-based
compensation
expense 6,981 6,427 903
Non-GAAP adjusted
operating
income/(loss) 46,733 (14,589) (2,049)
Net income 38,716 78,687 11,052
Add:
Share-based
compensation
expense 6,981 6,427 903
Non-GAAP adjusted net
income 45,697 85,114 11,955
Non-GAAP adjusted net
income per share
-- Basic 0.38 0.70 0.10
-- Diluted 0.38 0.70 0.10
INTCHAINS GROUP LIMITED
UNAUDITED CRYPTOCURRENCY-ADDITIONAL INFORMATION
Market Value Market Value Market Value
Lowest Market of Highest Market of of
Approximate Approximate Price Per Unit Cryptocurrency Price Per Unit Cryptocurrency Market Price Cryptocurrency
Number of Average Cost of Held at End of of Held at End of Per Unit of Held at End of
As of Cryptocurrency Original Price Per Unit Cryptocurrency Quarter Using Cryptocurrency Quarter Using Cryptocurrency Quarter Using
Quarter Held at End of Cost of During Quarter Lowest Market During Quarter Highest Market at End of Ending Market
Ended Cryptocurrency Quarter Basis Cryptocurrency (a) Price (b) (c) Price (d) Quarter (e) Price (f)
--------------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
Unit USD USD USD USD USD USD USD USD
September
30, 2025 ETH 8,143 21,199,747 2,603 2,373 19,323,339 4,956 40,356,708 4,146 33,760,878
ETH-Coinbase
Staked 676 1,954,713 2,892 2,617 1,769,092 5,444 3,680,144 4,778 3,229,928
Bitcoin 0.73 75,406 103,296 105,120 76,738 124,533 90,909 114,068 83,270
USDT&USDC 233,919 233,919 1 1 233,919 1 233,919 1 233,919
Others Multiple * 64,736 Multiple * Multiple * 16,485 Multiple * 31,184 Multiple * 22,238
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total 23,528,521 21,419,573 44,392,864 37,330,233
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
June 30,
2025 ETH 8,140 21,186,437 2,603 1,385 11,273,900 2,879 23,435,060 2,475 20,146,500
ETH-Coinbase
Staked 676 1,954,713 2,892 1,521 1,028,196 3,172 2,144,272 2,725 1,842,100
Bitcoin 0.25 22,228 88,912 74,421 18,605 112,000 28,000 107,607 26,902
USDT&USDC 1,088,040 1,091,633 1 1 1,098,861 1 1,077,659 1 1,088,312
Others Multiple * 64,321 Multiple * Multiple * 13,524 Multiple * 24,183 Multiple * 16,606
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total 24,319,332 13,433,086 26,709,174 23,120,420
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
March 31,
2025 ETH 6,347 18,031,664 2,841 1,754 11,132,638 3,746 23,775,862 1,842 11,691,174
ETH-Coinbase
Staked 676 1,954,713 2,892 1,914 1,293,864 4,065 2,747,940 2,017 1,363,492
Bitcoin 12.66 946,882 74,793 76,555 969,186 109,358 1,384,472 83,416 1,056,047
USDT&USDC 2,108,065 2,111,681 1 1 2,091,378 1 2,124,947 1 2,107,951
Others Multiple * 84,283 Multiple * Multiple * 33,817 Multiple * 94,121 Multiple * 37,553
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total 23,129,223 15,520,883 30,127,342 16,256,217
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
December
31, 2024 ETH 5,075 15,102,524 2,976 2,309 11,718,175 4,109 20,853,175 3,414 17,326,050
ETH-Coinbase
Staked 627 1,800,713 2,872 2,487 1,559,349 4,450 2,790,150 3,701 2,320,527
Bitcoin 10.29 720,567 70,026 58,864 605,711 108,389 1,115,323 95,285 980,483
USDT&USDC 4,425,484 4,428,159 1 1 4,384,335 1 4,469,357 1 4,419,574
Others Multiple * 78,298 Multiple * Multiple * 30,694 Multiple * 101,589 Multiple * 69,389
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total 22,130,261 18,298,264 29,329,594 25,116,023
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
September
30, 2024 ETH 3,522 10,115,116 2,872 2,116 7,452,552 3,563 12,548,886 2,596 9,143,112
ETH-Coinbase
Staked 627 1,800,713 2,872 2,290 1,435,830 3,926 2,461,602 2,807 1,759,989
Bitcoin 8.47 549,364 64,860 49,050 415,454 70,000 592,900 63,552 538,285
USDT&USDC 9,847,687 9,849,266 1 1 9,814,682 1 9,857,395 1 9,845,929
Others Multiple * 105,405 Multiple * Multiple * 36,415 Multiple * 72,441 Multiple * 53,661
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total 22,419,864 19,154,933 25,533,224 21,340,976
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
June 30,
2024 ETH 1,937 6,179,744 3,190 2,814 5,450,718 3,974 7,697,638 3,394 6,574,178
ETH-Coinbase
Staked 480 1,301,108 2,711 2,954 1,417,920 4,243 2,036,640 3,645 1,749,600
Bitcoin 3.95 265,883 67,312 56,500 223,175 72,777 287,469 61,613 243,371
USDT&USDC 10,422,648 10,423,276 1 1 10,386,315 1 10,458,980 1 10,404,063
Others Multiple * 107,484 Multiple * Multiple * 54,226 Multiple * 122,435 Multiple * 64,202
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total 18,277,495 17,532,354 20,603,162 19,035,414
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
March 31,
2024 ETH 346 999,180 2,888 2,100 726,600 4,094 1,416,524 3,618 1,251,828
ETH-Coinbase
Staked 479 1,297,687 2,709 2,236 1,071,044 4,341 2,079,339 3,842 1,840,318
Bitcoin 0.67 44,995 67,157 38,501 25,796 73,836 49,470 70,407 47,173
USDT&USDC 99,583 99,583 1 1 99,583 1 99,583 1 99,583
Others Multiple * 81,571 Multiple * Multiple * 67,814 Multiple * 124,481 Multiple * 91,346
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- --------------
Total 2,523,016 1,990,837 3,769,397 3,330,248
---------------- --------- -------------- ---------- -------------- -------------- -------------- -------------- -------------- -------------- ------
(MORE TO FOLLOW) Dow Jones Newswires
November 13, 2025 16:06 ET (21:06 GMT)
Comments