| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7370
(Primary Standard Industrial
Classification Code Number) |
| |
83-0679216
(I.R.S. Employer
Identification Number) |
|
| |
Brian M. Janson, Esq.
Ravi Purohit, Esq. Christopher Van Buren, Esq. Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, NY 10019-6064 (212) 373-3000 |
| |
Catherine Smith, Esq.
Chief Legal Officer 3100 Olympus Blvd., Suite 510 Coppell, TX 75019 (855) 699-8372 |
| |
Lewis W. Kneib, Esq.
Brent T. Epstein, Esq. Devon L. MacLaughlin, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, NY 10020 (212) 906-1200 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☐
|
|
| | | | | | 1 | | | |
| | | | | | 22 | | | |
| | | | | | 51 | | | |
| | | | | | 53 | | | |
| | | | | | 55 | | | |
| | | | | | 56 | | | |
| | | | | | 57 | | | |
| | | | | | 59 | | | |
| | | | | | 86 | | | |
| | | | | | 101 | | | |
| | | | | | 108 | | | |
| | | | | | 117 | | |
| |
Data Center Colocation Market Demand(1)(2)
($Bn) |
| |
Average Contract Rates(3)
($ / kW / mo.) |
|
| |
|
| |
|
|
| | | |
Six Months Ended
|
| | | | | | | |||||||||||||||||||||
| | | |
June 30, 2026
|
| |
June 30, 2025
|
| |
% Change
|
| |||||||||||||||||||||
|
(in thousands)
|
| |
Low
|
| |
High
|
| |
Actual
|
| |
Low
|
| |
High
|
| |||||||||||||||
|
Revenues
|
| | | $ | | | | | $ | | | | | $ | | | | | | % | | | | | | % | | | |||
|
Net income
|
| | | $ | | | | | $ | | | | | $ | | | | | | % | | | | | | % | | | |||
|
Adjusted EBITDA(1)
|
| | | $ | | | | | $ | | | | | $ | | | | | | % | | | | | | % | | | |||
| FFO(2) | | | | $ | | | | | $ | | | | | $ | | | | | | % | | | | | | % | | | |||
| | | |
Six Months Ended
|
| |||||||||||||||
| | | |
June 30, 2026
|
| |
June 30, 2025
|
| ||||||||||||
|
(in thousands)
|
| |
Low
|
| |
High
|
| |
Actual
|
| |||||||||
|
Net income
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Adjustments:
|
| | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | |
|
Income tax (benefit) expense
|
| | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | |
|
Loss (gain) on extinguishment of debt
|
| | | | | | | | | | | | | | | | | | |
|
Bargain purchase gain
|
| | | | | | | | | | | | | | | | | | |
|
Other (income) loss, net
|
| | | | | | | | | | | | | | | | | | |
|
Transaction and other costs
|
| | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA
|
| | | $ | | | | | $ | | | | | $ | | | |||
| | | |
Six Months Ended
|
| |||||||||||||||
| | | |
June 30, 2026
|
| |
June 30, 2025
|
| ||||||||||||
|
(in thousands)
|
| |
Low
|
| |
High
|
| |
Actual
|
| |||||||||
|
Net income
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Adjustments:
|
| | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | |
|
FFO
|
| | | $ | | | | | $ | | | | | $ | | | |||
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| | ||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| | |||||||||||||||||
| | | |
(in thousands, except per unit data)
|
| | |||||||||||||||||||||||||||||
| Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | | | | $ | 270,462 | | | | | $ | 232,759 | | | | ||
| Costs and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Cost of revenues, excluding depreciation and amortization
|
| | | | 509,249 | | | | | | 516,500 | | | | | | 140,058 | | | | | | 136,454 | | | | | | 123,525 | | | | ||
|
Selling, marketing, general and administrative
|
| | | | 87,724 | | | | | | 102,326 | | | | | | 40,143 | | | | | | 25,722 | | | | | | 22,928 | | | | ||
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | | | ||
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | | | ||
|
Total costs and operating expenses
|
| | | | 886,599 | | | | | | 947,776 | | | | | | 239,497 | | | | | | 257,183 | | | | | | 213,013 | | | | ||
|
Income (loss) from operations
|
| | | | 100,381 | | | | | | (40,225) | | | | | | (41,237) | | | | | | 13,279 | | | | | | 19,746 | | | | ||
|
Interest expense
|
| | | | (241,165) | | | | | | (185,614) | | | | | | (46,170) | | | | | | (88,363) | | | | | | (54,553) | | | | ||
|
(Loss) gain on extinguishment of debt
|
| | | | (7,114) | | | | | | (14,934) | | | | | | 9,782 | | | | | | — | | | | | | (5,313) | | | | ||
|
Bargain purchase gain
|
| | | | — | | | | | | 544,097 | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Other income (loss), net
|
| | | | 9,479 | | | | | | 10,678 | | | | | | (1,039) | | | | | | (2,618) | | | | | | (253) | | | | ||
|
(Loss) income before income taxes
|
| | | | (138,419) | | | | | | 314,002 | | | | | | (78,664) | | | | | | (77,702) | | | | | | (40,373) | | | | ||
|
Income tax benefit (expense)
|
| | | | 18,515 | | | | | | 144,539 | | | | | | (1,032) | | | | | | 11,749 | | | | | | 5,458 | | | | ||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | | | ||
|
Net (loss) income per unit:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | (0.25) | | | | | $ | 0.95 | | | | | $ | (0.16) | | | | | $ | (0.14) | | | | | $ | (0.07) | | | | ||
|
Weighted average common units outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 484,000 | | | | | | 484,000 | | | | | | 484,000 | | | | | | 484,000 | | | | | | 484,000 | | | | | |
|
Pro forma basic and diluted net (loss) per
share attributable to common stockholders (unaudited)(1) |
| | | $ | | | | | | | | | | | | | | | | | $ | | | | | | | | | | | |||
|
Pro forma weighted average common shares outstanding – basic and diluted (unaudited)(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | |
Year Ended
December 31, 2025 |
| |
Three Months
Ended March 31, 2026 |
| ||||||
| | | |
(in thousands, except per share data)
|
| |||||||||
|
Numerator:
|
| | | | | | | ||||||
|
Net loss
|
| | | $ | (119,904) | | | | | $ | (65,953) | | |
|
Pro forma adjustment to record compensation expense upon completion of this offering(1)
|
| | | | | | | | | | | | |
|
Pro forma adjustment to reduce interest expense related to debt repaid upon
completion of this offering(2) |
| | | | | | | | | | | | |
|
Pro forma adjustment to record income tax expense related to the adjustments above(3)
|
| | | | | | | | | | | | |
|
Pro forma net (loss) attributable to common stockholders
|
| | | $ | | | | | $ | | | ||
| Denominator: | | | | | | | | | | | | | |
| Basic and diluted common shares outstanding: | | | | | | | | | | | | | |
|
Weighted average common shares(4)
|
| | | | | | | | | | | | |
|
Pro forma adjustment to reflect common shares issued in and concurrently with the completion of this offering(5)
|
| | | | | | | | | | | | |
|
Pro forma weighted average common shares outstanding – basic and diluted
(unaudited) |
| | | | | | | | | | | | |
| Pro forma net (loss) per share attributable to common stockholders: | | | | | | | | | | | | | |
|
Pro forma basic and diluted net (loss) per share (unaudited)
|
| | | $ | | | | | $ | | | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
| Statements of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by (used in) operating activities
|
| | | $ | 171,984 | | | | | $ | 80,968 | | | | | $ | (56,261) | | | | | $ | (18,312) | | | | | $ | 4,132 | | |
|
Net cash used in investing activities
|
| | | | (871,519) | | | | | | (1,356,632) | | | | | | (184,165) | | | | | | (135,900) | | | | | | (37,098) | | |
|
Net cash provided by financing activities
|
| | | | 988,370 | | | | | | 1,371,020 | | | | | | 236,291 | | | | | | 71,447 | | | | | | 89,148 | | |
|
Effect of foreign currency exchange rates on
cash, cash equivalents and restricted cash |
| | | | (6,006) | | | | | | (1,646) | | | | | | (46) | | | | | | (2,099) | | | | | | (2,635) | | |
|
Net change in cash, cash equivalents and restricted cash
|
| | | | 282,829 | | | | | | 93,710 | | | | | | (4,181) | | | | | | (84,864) | | | | | | 53,547 | | |
| | | |
As of December 31,
|
| |
As of
March 31, 2026 |
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||
| Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
|
Total current assets
|
| | | $ | 718,895 | | | | | $ | 283,043 | | | | | $ | 685,115 | | |
|
Total non-current assets
|
| | | | 5,375,528 | | | | | | 4,247,667 | | | | | | 5,424,704 | | |
|
Total current liabilities
|
| | | | 316,216 | | | | | | 376,073 | | | | | | 320,809 | | |
|
Total non-current liabilities
|
| | | | 5,904,953 | | | | | | 3,376,213 | | | | | | 5,993,019 | | |
|
Total member’s (deficit) equity
|
| | | | (126,746) | | | | | | 778,424 | | | | | | (204,009) | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
|
Non-GAAP Financial Measures and Other Financial and Operating Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
|
Adjusted EBITDA(1)
|
| | | | 390,007 | | | | | | 288,725 | | | | | | 18,059 | | | | | | 108,286 | | | | | | 86,306 | | |
|
FFO(1)
|
| | | | 152,012 | | | | | | 718,116 | | | | | | (29,273) | | | | | | 18,545 | | | | | | 28,818 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | (544,097) | | | | | | — | | | | | | — | | | | | | — | | |
|
Net favorable leasehold interest amortization.
|
| | | | 7,923 | | | | | | 9,546 | | | | | | — | | | | | | 1,018 | | | | | | 2,400 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | |
|
Amortization of deferred financing costs and
debt discounts |
| | | | 29,012 | | | | | | 23,939 | | | | | | 3,044 | | | | | | 11,951 | | | | | | 5,512 | | |
|
Loss (gain) on debt extinguishment
|
| | | | 7,114 | | | | | | 14,934 | | | | | | (9,782) | | | | | | — | | | | | | 5,313 | | |
|
Deferred income tax (benefit) loss
|
| | | | (19,748) | | | | | | (145,765) | | | | | | 871 | | | | | | (15,668) | | | | | | (5,822) | | |
|
Recurring capital expenditures
|
| | | | (45,554) | | | | | | (30,200) | | | | | | (21,263) | | | | | | (10,675) | | | | | | (7,037) | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 241,165 | | | | | | 185,614 | | | | | | 46,170 | | | | | | 88,363 | | | | | | 54,553 | | |
|
Income tax (benefit) expense
|
| | | | (18,515) | | | | | | (144,539) | | | | | | 1,032 | | | | | | (11,749) | | | | | | (5,458) | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
Loss (gain) on extinguishment of debt
|
| | | | 7,114 | | | | | | 14,934 | | | | | | (9,782) | | | | | | — | | | | | | 5,313 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | (544,097) | | | | | | — | | | | | | — | | | | | | — | | |
|
Other (income) loss, net
|
| | | | (9,479) | | | | | | (10,678) | | | | | | 1,039 | | | | | | 2,618 | | | | | | 253 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | |
|
Adjusted EBITDA
|
| | | $ | 390,007 | | | | | $ | 288,725 | | | | | $ | 18,059 | | | | | $ | 108,286 | | | | | $ | 86,306 | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
FFO
|
| | | $ | 152,012 | | | | | $ | 718,116 | | | | | $ | (29,273) | | | | | $ | 18,545 | | | | | $ | 28,818 | | |
| | | |
As of and for the Years Ended
December 31, |
| |
As of and for the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Contracted Power Capacity (MW) (period end)(1)
|
| | | | 376 | | | | | | 263 | | | | | | 48 | | | | | | 392 | | | | | | 279 | | |
|
Sellable Power Capacity (MW) (period
end)(1) |
| | | | 389 | | | | | | 297 | | | | | | 61 | | | | | | 389 | | | | | | 326 | | |
|
Contracted Power Sold (%) (period end)(1)
|
| | | | 97% | | | | | | 88% | | | | | | 78% | | | | | | 101% | | | | | | 86% | | |
|
Net Revenue Churn (%)(1)
|
| | | | 7.9% | | | | | | 3.5% | | | | | | 11.8% | | | | | | 1.8% | | | | | | 1.9% | | |
|
Bookings (in thousands)(1)
|
| | | $ | 205,279 | | | | | $ | 141,821 | | | | | $ | 45,279 | | | | | $ | 64,216 | | | | | $ | 43,757 | | |
| | | |
As of March 31, 2026
|
| |||||||||||||||
|
(in thousands)
|
| |
Actual
|
| |
Pro forma(1)
|
| |
Pro forma as
adjusted |
| |||||||||
|
Cash, cash equivalents and restricted cash
|
| | | $ | 313,191 | | | | | $ | | | | | $ | | | ||
| Debt: | | | | | | | | | | | | | | | | | | | |
|
Revolving Credit Facility(2)
|
| | |
|
734,000
|
| | | | | | | | | | | | | |
|
ABS Notes
|
| | | | 4,338,000 | | | | | | | | | | | | | | |
|
Total debt
|
| | | | 5,072,000 | | | | | | | | | | | | | | |
| Member’s / stockholders' equity (deficit): | | | | | | | | | | | | | | | | | | | |
|
Member’s interest – 484,000 common units authorized, issued and outstanding (actual); no shares issued and outstanding (pro forma and pro forma as adjusted)
|
| | | | 1,094,620 | | | | | | | | | | | | | | |
|
Common stock – $0.01 par value; no shares authorized, issued
and outstanding (actual); shares authorized, shares issued and outstanding (pro forma); shares authorized, shares issued and outstanding (pro forma as adjusted) |
| | | | — | | | | | | | | | | | | | | |
|
Preferred stock – $0.01 par value; no shares authorized, issued
and outstanding (actual); shares authorized, shares issued and outstanding (pro forma); shares authorized, shares issued and outstanding (pro forma as adjusted) |
| | | | — | | | | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | | — | | | | | | | | | | | | | | |
|
Accumulated deficit
|
| | | | (1,291,594) | | | | | | | | | | | | | | |
|
Accumulated other comprehensive (loss) income
|
| | | | (7,035) | | | | | | | | | | | | | | |
|
Total member’s / stockholders’ deficit
|
| | | | (204,009) | | | | | | | | | | | | | | |
|
Total capitalization
|
| | | $ | 4,867,991 | | | | | $ | | | | | $ | | | | |
| |
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
| |
Pro forma net tangible book value (deficit) per share as of March 31, 2026
|
| | | $ | | | | | | | | | |
| |
Increase in pro forma net tangible book value (deficit) per share attributable to new investors purchasing shares in this offering
|
| | | $ | | | | | | | | | |
| |
Pro forma as adjusted net tangible book value (deficit) per share after this
offering |
| | | | | | | | | $ | | | |
| |
Dilution in pro forma as adjusted net tangible book value per share to new investors purchasing shares in this offering
|
| | | | | | | | | $ | | | |
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price per Share |
| ||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
|
Existing stockholders
|
| |
|
| | |
|
%
|
| | | |
$
|
|
| | | |
|
%
|
| | | |
$
|
|
| |
|
Investors in this offering
|
| | | | | | | % | | | | | | | | | | | | % | | | | | | | | |
|
Total
|
| | | | | | | 100% | | | | | | | | | | | | 100% | | | | | | | | |
| | | |
As of and for the years ended December 31,
|
| |
As of and for the
three months ended March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Contracted Power Capacity (MW) (period end)
|
| | | | 376 | | | | | | 263 | | | | | | 48 | | | | | | 392 | | | | | | 279 | | |
|
Sellable Power Capacity (MW) (period end)
|
| | | | 389 | | | | | | 297 | | | | | | 61 | | | | | | 389 | | | | | | 326 | | |
|
Contracted Power Sold (%) (period end)
|
| | | | 97% | | | | | | 88% | | | | | | 78% | | | | | | 101% | | | | | | 86% | | |
|
Net Revenue Churn (%)
|
| | | | 7.9% | | | | | | 3.5% | | | | | | 11.8% | | | | | | 1.8% | | | | | | 1.9% | | |
|
Bookings (in thousands)
|
| | | $ | 205,279 | | | | | $ | 141,821 | | | | | $ | 45,279 | | | | | $ | 64,216 | | | | | $ | 43,757 | | |
|
For the three months ended
|
| | | | |||
|
March 31, 2023
|
| | | $ | 362 | | |
|
June 30, 2023
|
| | | | 1,100 | | |
|
September 30, 2023
|
| | | | 1,137 | | |
|
December 31, 2023
|
| | | | 1,174 | | |
|
March 31, 2024
|
| | | | 2,653 | | |
|
June 30, 2024
|
| | | | 2,776 | | |
|
September 30, 2024
|
| | | | 3,040 | | |
|
December 31, 2024
|
| | | | 3,350 | | |
|
March 31, 2025
|
| | | | 3,646 | | |
|
June 30, 2025
|
| | | | 4,114 | | |
|
September 30, 2025
|
| | | | 4,127 | | |
|
December 31, 2025
|
| | | | 5,219 | | |
|
March 31, 2026
|
| | | | 5,351 | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | | | | $ | 270,462 | | | | | $ | 232,759 | | |
| Costs and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of revenues, excluding depreciation and
amortization |
| | | | 509,249 | | | | | | 516,500 | | | | | | 140,058 | | | | | | 136,454 | | | | | | 123,525 | | |
|
Selling, marketing, general and administrative
|
| | | | 87,724 | | | | | | 102,326 | | | | | | 40,143 | | | | | | 25,722 | | | | | | 22,928 | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | |
|
Total costs and operating expenses
|
| | | | 886,599 | | | | | | 947,776 | | | | | | 239,497 | | | | | | 257,183 | | | | | | 213,013 | | |
|
Income (loss) from operations
|
| | | | 100,381 | | | | | | (40,225) | | | | | | (41,237) | | | | | | 13,279 | | | | | | 19,746 | | |
|
Interest expense
|
| | | | (241,165) | | | | | | (185,614) | | | | | | (46,170) | | | | | | (88,363) | | | | | | (54,553) | | |
|
(Loss) gain on extinguishment of debt
|
| | | | (7,114) | | | | | | (14,934) | | | | | | 9,782 | | | | | | — | | | | | | (5,313) | | |
|
Bargain purchase gain
|
| | | | — | | | | | | 544,097 | | | | | | — | | | | | | — | | | | | | — | | |
|
Other income (loss), net
|
| | | | 9,479 | | | | | | 10,678 | | | | | | (1,039) | | | | | | (2,618) | | | | | | (253) | | |
|
(Loss) income before income taxes
|
| | | | (138,419) | | | | | | 314,002 | | | | | | (78,664) | | | | | | (77,702) | | | | | | (40,373) | | |
|
Income tax benefit (expense)
|
| | | | 18,515 | | | | | | 144,539 | | | | | | (1,032) | | | | | | 11,749 | | | | | | 5,458 | | |
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Colocation
|
| | | $ | 203,341 | | | | | $ | 175,245 | | | | | $ | 28,096 | | | | | | 16% | | |
|
Interconnection
|
| | | | 24,953 | | | | | | 26,541 | | | | | | (1,588) | | | | | | (6)% | | |
|
Other
|
| | | | 13,023 | | | | | | 9,613 | | | | | | 3,410 | | | | | | 35% | | |
|
Recurring revenues
|
| | | | 241,317 | | | | | | 211,399 | | | | | | 29,918 | | | | | | 14% | | |
|
Non-recurring revenues
|
| | | | 7,356 | | | | | | 8,977 | | | | | $ | (1,621) | | | | | | (18)% | | |
|
Metered power revenues
|
| | | | 21,789 | | | | | | 12,383 | | | | | | 9,406 | | | | | | 76% | | |
|
Total revenues
|
| | | $ | 270,462 | | | | | $ | 232,759 | | | | | $ | 37,703 | | | | | | 16% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Cost of revenues, excluding depreciation and amortization
|
| | | $ | 136,454 | | | | | $ | 123,525 | | | | | $ | 12,929 | | | | | | 10% | | |
|
Percentage of revenue
|
| | | | 50% | | | | | | 53% | | | | | | N/A | | | | | | N/A | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Selling, marketing, general and administrative
|
| | | $ | 25,722 | | | | | $ | 22,928 | | | | | $ | 2,794 | | | | | | 12% | | |
|
Percentage of revenue
|
| | | | 10% | | | | | | 10% | | | | | | N/A | | | | | | N/A | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Depreciation and amortization
|
| | | $ | 84,498 | | | | | $ | 63,733 | | | | | $ | 20,765 | | | | | | 33% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Transaction and other costs
|
| | | $ | 10,509 | | | | | $ | 2,827 | | | | | $ | 7,682 | | | | | | 272% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Interest expense
|
| | | $ | 88,363 | | | | | $ | 54,553 | | | | | $ | 33,810 | | | | | | 62% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Loss on extinguishment of debt
|
| | | $ | — | | | | | $ | (5,313) | | | | | $ | 5,313 | | | | | | (100)% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Other loss, net
|
| | | $ | (2,618) | | | | | $ | (253) | | | | | $ | (2,365) | | | | | | 935% | | |
| | | |
Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Income tax benefit
|
| | | $ | 11,749 | | | | | $ | 5,458 | | | | | $ | 6,291 | | | | | | 115% | | |
|
Effective tax rate
|
| | | | 15% | | | | | | 14% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Colocation
|
| | | $ | 741,751 | | | | | $ | 683,111 | | | | | $ | 58,640 | | | | | | 9% | | |
|
Interconnection
|
| | | | 105,611 | | | | | | 108,191 | | | | | | (2,580) | | | | | | (2)% | | |
|
Other
|
| | | | 40,600 | | | | | | 37,303 | | | | | | 3,297 | | | | | | 9% | | |
|
Recurring revenues
|
| | | | 887,962 | | | | | | 828,605 | | | | | | 59,357 | | | | | | 7% | | |
|
Non-recurring revenues
|
| | | | 40,709 | | | | | | 34,896 | | | | | | 5,813 | | | | | | 17% | | |
|
Metered power revenues
|
| | | | 58,309 | | | | | | 44,050 | | | | | | 14,259 | | | | | | 32% | | |
|
Total revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 79,429 | | | | | | 9% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Cost of revenues, excluding depreciation and amortization
|
| | | $ | 509,249 | | | | | $ | 516,500 | | | | | $ | (7,251) | | | | | | (1)% | | |
|
Percentage of revenue
|
| | | | 52% | | | | | | 57% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Selling, marketing, general and administrative
|
| | | $ | 87,724 | | | | | $ | 102,326 | | | | | $ | (14,602) | | | | | | (14)% | | |
|
Percentage of revenue
|
| | | | 9% | | | | | | 11% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Depreciation and amortization
|
| | | $ | 271,916 | | | | | $ | 259,575 | | | | | $ | 12,341 | | | | | | 5% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Transaction and other costs
|
| | | $ | 17,710 | | | | | $ | 69,375 | | | | | $ | (51,665) | | | | | | (74)% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Interest expense
|
| | | $ | 241,165 | | | | | $ | 185,614 | | | | | $ | 55,551 | | | | | | 30% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
(Loss) gain on extinguishment of debt
|
| | | $ | (7,114) | | | | | $ | (14,934) | | | | | $ | 7,820 | | | | | | (52)% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Bargain purchase gain
|
| | | $ | — | | | | | $ | 544,097 | | | | | $ | (544,097) | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Other income (loss), net
|
| | | $ | 9,479 | | | | | $ | 10,678 | | | | | $ | (1,199) | | | | | | (11)% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Income tax benefit (expense)
|
| | | $ | 18,515 | | | | | $ | 144,539 | | | | | $ | (126,024) | | | | | | (87)% | | |
|
Effective tax rate
|
| | | | 13% | | | | | | (46)% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Colocation
|
| | | $ | 683,111 | | | | | $ | 154,294 | | | | | $ | 528,817 | | | | | | 343% | | |
|
Interconnection
|
| | | | 108,191 | | | | | | 18,998 | | | | | | 89,193 | | | | | | 469% | | |
|
Other
|
| | | | 37,303 | | | | | | 21,228 | | | | | | 16,075 | | | | | | 76% | | |
|
Recurring revenues
|
| | | | 828,605 | | | | | | 194,520 | | | | | | 634,085 | | | | | | 326% | | |
|
Non-recurring revenues
|
| | | | 34,896 | | | | | | 3,113 | | | | | | 31,783 | | | | | | 1,021% | | |
|
Metered power revenues
|
| | | | 44,050 | | | | | | 627 | | | | | | 43,423 | | | | | | 6,926% | | |
|
Total revenues
|
| | | $ | 907,551 | | | | | $ | 198,260 | | | | | $ | 709,291 | | | | | | 358% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Cost of revenues, excluding depreciation and amortization
|
| | | $ | 516,500 | | | | | $ | 140,058 | | | | | $ | 376,442 | | | | | | 269% | | |
|
Percentage of revenue
|
| | | | 57% | | | | | | 71% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Selling, marketing, general and administrative
|
| | | $ | 102,326 | | | | | $ | 40,143 | | | | | $ | 62,183 | | | | | | 155% | | |
|
Percentage of revenue
|
| | | | 11% | | | | | | 20% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Depreciation and amortization
|
| | | $ | 259,575 | | | | | $ | 50,423 | | | | | $ | 209,152 | | | | | | 415% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Transaction and other costs
|
| | | $ | 69,375 | | | | | $ | 8,873 | | | | | $ | 60,502 | | | | | | 682% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Interest expense
|
| | | $ | 185,614 | | | | | $ | 46,170 | | | | | $ | 139,444 | | | | | | 302% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
(Loss) gain on extinguishment of debt
|
| | | $ | (14,934) | | | | | $ | 9,782 | | | | | $ | (24,716) | | | | | | (253)% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Bargain purchase gain
|
| | | $ | 544,097 | | | | | $ | — | | | | | $ | 544,097 | | | | | | N/A | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Other income (loss), net
|
| | | $ | 10,678 | | | | | $ | (1,039) | | | | | $ | 11,717 | | | | | | 1,128% | | |
| | | |
Years Ended
December 31, |
| | | | | | | |||||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Income tax benefit (expense)
|
| | | $ | 144,539 | | | | | $ | (1,032) | | | | | $ | 145,571 | | | | | | N/A | | |
|
Effective tax rate
|
| | | | (46)% | | | | | | (1)% | | | | | | N/A | | | | | | N/A | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
|
Adjusted EBITDA
|
| | | | 390,007 | | | | | | 288,725 | | | | | | 18,059 | | | | | | 108,286 | | | | | | 86,306 | | |
|
FFO
|
| | | | 152,012 | | | | | | 718,116 | | | | | | (29,273) | | | | | | 18,545 | | | | | | 28,818 | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 241,165 | | | | | | 185,614 | | | | | | 46,170 | | | | | | 88,363 | | | | | | 54,553 | | |
|
Income tax (benefit) expense
|
| | | | (18,515) | | | | | | (144,539) | | | | | | 1,032 | | | | | | (11,749) | | | | | | (5,458) | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
Loss (gain) on extinguishment of debt
|
| | | | 7,114 | | | | | | 14,934 | | | | | | (9,782) | | | | | | — | | | | | | 5,313 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | (544,097) | | | | | | — | | | | | | — | | | | | | — | | |
|
Other (income) loss, net
|
| | | | (9,479) | | | | | | (10,678) | | | | | | 1,039 | | | | | | 2,618 | | | | | | 253 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | | | | | 10,509 | | | | | | 2,827 | | |
|
Adjusted EBITDA
|
| | | $ | 390,007 | | | | | $ | 288,725 | | | | | $ | 18,059 | | | | | $ | 108,286 | | | | | $ | 86,306 | | |
| | | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | | | | $ | (65,953) | | | | | $ | (34,915) | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | | | | | 84,498 | | | | | | 63,733 | | |
|
FFO
|
| | | $ | 152,012 | | | | | $ | 718,116 | | | | | $ | (29,273) | | | | | $ | 18,545 | | | | | $ | 28,818 | | |
|
(dollars in thousands)
|
| |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 67,568 | | | | | $ | 140,159 | | |
|
Restricted cash(1)
|
| | | | 245,623 | | | | | | 263,257 | | |
|
Undrawn and available committed credit facility
|
| | | | 66,000 | | | | | | 141,000 | | |
|
Undrawn and available variable funding notes
|
| | | | 25,000 | | | | | | 25,000 | | |
|
Letters of credit
|
| | | | (46,570) | | | | | | (46,867) | | |
|
Total available liquidity
|
| | | $ | 357,621 | | | | | $ | 522,549 | | |
| | | |
Three Months Ended
March 31, |
| | | | ||||||||||||
|
(dollars in thousands)
|
| |
2026
|
| |
2025
|
| |
$ Change
|
| |||||||||
|
Net cash (used in) provided by operating activities
|
| | | $ | (18,312) | | | | | $ | 4,132 | | | | | $ | (22,444) | | |
|
Net cash used in investing activities
|
| | | | (135,900) | | | | | | (37,098) | | | | | | (98,802) | | |
|
Net cash provided by financing activities
|
| | | | 71,447 | | | | | | 89,148 | | | | | | (17,701) | | |
| | | |
Years Ended
December 31, |
| | | | ||||||||||||
|
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |||||||||
|
Net cash provided by operating activities
|
| | | $ | 171,984 | | | | | $ | 80,968 | | | | | $ | 91,016 | | |
|
Net cash used in investing activities
|
| | | | (871,519) | | | | | | (1,356,632) | | | | | | 485,113 | | |
|
Net cash provided by financing activities
|
| | | | 988,370 | | | | | | 1,371,020 | | | | | | (382,650) | | |
| | | |
Years Ended
December 31, |
| | | | ||||||||||||
|
(dollars in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |||||||||
|
Net cash provided by (used in) operating activities
|
| | | $ | 80,968 | | | | | $ | (56,261) | | | | | $ | 137,229 | | |
|
Net cash used in investing activities
|
| | | | (1,356,632) | | | | | | (184,165) | | | | | | (1,172,467) | | |
|
Net cash provided by financing activities
|
| | | | 1,371,020 | | | | | | 236,291 | | | | | | 1,134,729 | | |
|
Series
|
| |
Class
|
| |
Initial
Principal Amount |
| |
Note Principal
Balance |
| |
Coupon
Rate |
| |
Anticipated
Repayment Date (“ARD”) |
| |
Maturity
Date |
| |||||||||
|
2020-2
|
| |
A-2
|
| | | $ | 250,000.0 | | | | | $ | 250,000.0 | | | | | | 2.50% | | | |
October 2027
|
| |
October 2050
|
|
|
2021-1
|
| |
B
|
| | | $ | 61,000.0 | | | | | $ | 61,000.0 | | | | | | 3.60% | | | |
May 2028
|
| |
May 2051
|
|
|
2021-1
|
| |
C
|
| | | $ | 41,000.0 | | | | | $ | 41,000.0 | | | | | | 5.60% | | | |
May 2028
|
| |
May 2051
|
|
|
2022-1
|
| |
A-2
|
| | | $ | 120,000.0 | | | | | $ | 120,000.0 | | | | | | 4.60% | | | |
April 2029
|
| |
April 2052
|
|
|
2022-1
|
| |
B
|
| | | $ | 51,000.0 | | | | | $ | 51,000.0 | | | | | | 5.10% | | | |
April 2029
|
| |
April 2052
|
|
|
Series
|
| |
Class
|
| |
Initial
Principal Amount |
| |
Note
Principal Balance |
| |
Coupon
Rate |
| |
ARD
|
| |
Maturity
Date |
| |||||||||
|
2024-1
|
| |
A-2
|
| | | $ | 400,000.0 | | | | | $ | 400,000.0 | | | | | | 5.20% | | | |
October 2029
|
| |
October 2054
|
|
|
2024-1
|
| |
B
|
| | | $ | 85,000.0 | | | | | $ | 85,000.0 | | | | | | 5.60% | | | |
October 2029
|
| |
October 2054
|
|
|
2024-2
|
| |
A-2
|
| | | $ | 400,000.0 | | | | | $ | 400,000.0 | | | | | | 5.40% | | | |
October 2031
|
| |
October 2054
|
|
|
2025-1
|
| |
A-2
|
| | | $ | 445,000.0 | | | | | $ | 445,000.0 | | | | | | 5.50% | | | |
March 2030
|
| |
March 2055
|
|
|
2025-2
|
| |
A-2
|
| | | $ | 440,000.0 | | | | | $ | 440,000.0 | | | | | | 5.70% | | | |
March 2032
|
| |
March 2055
|
|
|
2025-1
|
| |
B
|
| | | $ | 55,000.0 | | | | | $ | 55,000.0 | | | | | | 5.90% | | | |
March 2030
|
| |
March 2055
|
|
|
2025-3
|
| |
A-2
|
| | | $ | 395,000.0 | | | | | $ | 395,000.0 | | | | | | 5.00% | | | |
August 2030
|
| |
August 2055
|
|
|
2025-4
|
| |
A-2
|
| | | $ | 390,000.0 | | | | | $ | 390,000.0 | | | | | | 5.20% | | | |
August 2032
|
| |
August 2055
|
|
|
2025-3
|
| |
B
|
| | | $ | 30,000.0 | | | | | $ | 30,000.0 | | | | | | 5.40% | | | |
August 2030
|
| |
August 2055
|
|
|
2025-5
|
| |
A-2
|
| | | $ | 150,000.0 | | | | | $ | 150,000.0 | | | | | | 5.30% | | | |
December 2029
|
| |
December 2055
|
|
|
2025-6
|
| |
A-2
|
| | | $ | 335,000.0 | | | | | $ | 335,000.0 | | | | | | 5.30% | | | |
December 2030
|
| |
December 2055
|
|
|
2025-7
|
| |
A-2
|
| | | $ | 575,000.0 | | | | | $ | 575,000.0 | | | | | | 5.80% | | | |
December 2032
|
| |
December 2055
|
|
|
2025-6
|
| |
B
|
| | | $ | 40,000.0 | | | | | $ | 40,000.0 | | | | | | 5.85% | | | |
December 2030
|
| |
December 2055
|
|
| |
Data Center Colocation Market Demand(1)(2)
($Bn) |
| |
Average Contract Rates(3)
($ / kW / mo.) |
|
| |
|
| |
|
|
|
Data Center
|
| |
Sellable
Capacity (sq. ft.) |
| |
Capacity
Sold (sq. ft.) |
| |
% of Capacity
Sold |
| |
Owned/
Leased |
| ||||||||||||
|
Boston–BOS1_A
|
| | | | 26,162 | | | | | | 7,516 | | | | | | 28.7% | | | | | | Owned | | |
|
Boston–BOS4_A
|
| | | | 38,979 | | | | | | 12,826 | | | | | | 32.9% | | | | | | Owned | | |
|
Chicago–ORD2_A
|
| | | | 110,151 | | | | | | 71,858 | | | | | | 65.2% | | | | | | Owned | | |
|
Chicago–ORD4_A
|
| | | | 110,066 | | | | | | 82,196 | | | | | | 74.7% | | | | | | Owned | | |
|
Data Center
|
| |
Sellable
Capacity (sq. ft.) |
| |
Capacity
Sold (sq. ft.) |
| |
% of Capacity
Sold |
| |
Owned/
Leased |
| ||||||||||||
|
Columbus–CMH1_A
|
| | | | 20,469 | | | | | | 17,803 | | | | | | 87.0% | | | | | | Owned | | |
|
Dallas–DFW1_A
|
| | | | 142,851 | | | | | | 79,487 | | | | | | 55.6% | | | | | | Owned | | |
|
Dallas–DFW2_A
|
| | | | 44,215 | | | | | | 23,763 | | | | | | 53.7% | | | | | | Owned | | |
|
Dallas–DFW3_A
|
| | | | 61,380 | | | | | | 39,204 | | | | | | 63.9% | | | | | | Owned | | |
|
Dallas–DFW4_A
|
| | | | 16,000 | | | | | | 16,000 | | | | | | 100.0% | | | | | | Owned | | |
|
Dallas–DFW5_A
|
| | | | 16,000 | | | | | | 16,000 | | | | | | 100.0% | | | | | | Owned | | |
|
Denver–DEN1_A
|
| | | | 41,717 | | | | | | 28,583 | | | | | | 68.5% | | | | | | Owned | | |
|
Minneapolis–MSP1_A
|
| | | | 17,476 | | | | | | 15,171 | | | | | | 86.8% | | | | | | Owned | | |
|
Montreal–YUL1_A
|
| | | | 9,011 | | | | | | 7,463 | | | | | | 82.8% | | | | | | Owned | | |
|
Montreal–YUL1_B
|
| | | | 9,053 | | | | | | 9,053 | | | | | | 100.0% | | | | | | Owned | | |
|
Montreal–YUL2_A
|
| | | | 77,200 | | | | | | 77,200 | | | | | | 100.0% | | | | | | Owned | | |
|
N. Virginia–IAD2_A
|
| | | | 49,427 | | | | | | 27,518 | | | | | | 55.7% | | | | | | Owned | | |
|
N. Virginia–IAD3_A
|
| | | | 26,110 | | | | | | 12,530 | | | | | | 48.0% | | | | | | Owned | | |
|
Nashville–BNA1_A
|
| | | | 40,000 | | | | | | — | | | | | | 0.0% | | | | | | Owned | | |
|
Nashville–BNA2_A
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 100.0% | | | | | | Owned | | |
|
Nashville–BNA2_B
|
| | | | 16,000 | | | | | | 16,000 | | | | | | 100.0% | | | | | | Owned | | |
|
New Jersey–EWR2_A
|
| | | | 136,502 | | | | | | 73,378 | | | | | | 53.8% | | | | | | Owned | | |
|
New Jersey–EWR5_A
|
| | | | 59,407 | | | | | | 47,886 | | | | | | 80.6% | | | | | | Owned | | |
|
Phoenix–PHX3_A
|
| | | | 49,827 | | | | | | 33,501 | | | | | | 67.2% | | | | | | Owned | | |
|
Raleigh–RDU1_A
|
| | | | 10,000 | | | | | | 10,000 | | | | | | 100.0% | | | | | | Owned | | |
|
Raleigh–RDU1_B
|
| | | | 12,212 | | | | | | 12,212 | | | | | | 100.0% | | | | | | Owned | | |
|
Seattle–SEA2_A
|
| | | | 30,998 | | | | | | 19,786 | | | | | | 63.8% | | | | | | Owned | | |
|
Seattle–SEA3_A
|
| | | | 37,843 | | | | | | 28,791 | | | | | | 76.1% | | | | | | Owned | | |
|
Silicon Valley–SFO1_A
|
| | | | 60,982 | | | | | | 39,592 | | | | | | 64.9% | | | | | | Owned | | |
|
Silicon Valley–SFO1_B
|
| | | | 38,634 | | | | | | 24,669 | | | | | | 63.9% | | | | | | Owned | | |
|
Silicon Valley–SFO2_A
|
| | | | 45,481 | | | | | | 40,897 | | | | | | 89.9% | | | | | | Owned | | |
|
Silicon Valley–SFO2_B
|
| | | | 56,289 | | | | | | 53,431 | | | | | | 94.9% | | | | | | Owned | | |
|
Silicon Valley–SFO4_B
|
| | | | 35,754 | | | | | | 35,754 | | | | | | 100.0% | | | | | | Owned | | |
|
Silicon Valley–SFO9_A
|
| | | | 33,154 | | | | | | 5,500 | | | | | | 16.6% | | | | | | Owned | | |
|
Toronto–YYZ3_A
|
| | | | 38,633 | | | | | | 33,163 | | | | | | 85.8% | | | | | | Owned | | |
|
Tulsa–TUL1_A
|
| | | | 16,000 | | | | | | 16,000 | | | | | | 100.0% | | | | | | Owned | | |
|
TOTAL OWNED
|
| | | | 1,543,983 | | | | | | 1,044,732 | | | | | | 67.7% | | | | | | | | |
|
Albuquerque–ABQ1_A
|
| | | | 13,005 | | | | | | 3,140 | | | | | | 24.1% | | | | | | Leased | | |
|
Atlanta–ATL1_A
|
| | | | 56,857 | | | | | | 50,641 | | | | | | 89.1% | | | | | | Leased | | |
|
Atlanta–ATL1_D
|
| | | | 50,443 | | | | | | 31,036 | | | | | | 61.5% | | | | | | Leased | | |
|
Boston–BOS1_B
|
| | | | 24,544 | | | | | | 14,793 | | | | | | 60.3% | | | | | | Leased | | |
|
Chicago–ORD1_A
|
| | | | 33,032 | | | | | | 16,866 | | | | | | 51.1% | | | | | | Leased | | |
|
Chicago–ORD1_B
|
| | | | 26,191 | | | | | | 23,853 | | | | | | 91.1% | | | | | | Leased | | |
|
Denver–DEN2_A
|
| | | | 27,359 | | | | | | 24,256 | | | | | | 88.7% | | | | | | Leased | | |
|
London–LHR2_A*
|
| | | | 5,764 | | | | | | 3,077 | | | | | | 53.4% | | | | | | Leased | | |
|
London–LHR2_B*
|
| | | | 7,640 | | | | | | 4,424 | | | | | | 57.9% | | | | | | Leased | | |
|
London–LHR3_A
|
| | | | 39,764 | | | | | | 32,093 | | | | | | 80.7% | | | | | | Leased | | |
|
Data Center
|
| |
Sellable
Capacity (sq. ft.) |
| |
Capacity
Sold (sq. ft.) |
| |
% of Capacity
Sold |
| |
Owned/
Leased |
| ||||||||||||
|
Los Angeles–LAX3_A
|
| | | | 74,498 | | | | | | 28,546 | | | | | | 38.3% | | | | | | Leased | | |
|
Los Angeles–LAX4_A*
|
| | | | 22,984 | | | | | | 4,138 | | | | | | 18.0% | | | | | | Leased | | |
|
Los Angeles–LAX5_A
|
| | | | 53,543 | | | | | | 34,998 | | | | | | 65.4% | | | | | | Leased | | |
|
N. Virginia–IAD1_A
|
| | | | 48,031 | | | | | | 22,443 | | | | | | 46.7% | | | | | | Leased | | |
|
N. Virginia–IAD1_B
|
| | | | 37,878 | | | | | | 18,777 | | | | | | 49.6% | | | | | | Leased | | |
|
N. Virginia–IAD1_C
|
| | | | 57,444 | | | | | | 34,706 | | | | | | 60.4% | | | | | | Leased | | |
|
N. Virginia–IAD4_A
|
| | | | 58,939 | | | | | | 45,844 | | | | | | 77.8% | | | | | | Leased | | |
|
New Jersey–EWR2_C
|
| | | | 75,556 | | | | | | 64,238 | | | | | | 85.0% | | | | | | Leased | | |
|
New Jersey–EWR3_A
|
| | | | 48,111 | | | | | | 27,875 | | | | | | 57.9% | | | | | | Leased | | |
|
Phoenix–PHX1_A
|
| | | | 24,960 | | | | | | 22,628 | | | | | | 90.7% | | | | | | Leased | | |
|
Phoenix–PHX1_B
|
| | | | 15,786 | | | | | | 15,575 | | | | | | 98.7% | | | | | | Leased | | |
|
Phoenix–PHX2_A
|
| | | | 23,536 | | | | | | 23,536 | | | | | | 100.0% | | | | | | Leased | | |
|
Seattle–SEA1_A
|
| | | | 36,905 | | | | | | 12,761 | | | | | | 34.6% | | | | | | Leased | | |
|
Seattle–SEA1_B
|
| | | | 39,936 | | | | | | 30,963 | | | | | | 77.5% | | | | | | Leased | | |
|
Silicon Valley–SFO3_A
|
| | | | 19,958 | | | | | | 16,533 | | | | | | 82.8% | | | | | | Leased | | |
|
Silicon Valley–SFO4_A
|
| | | | 21,724 | | | | | | 18,856 | | | | | | 86.8% | | | | | | Leased | | |
|
Tampa–TPA1_A
|
| | | | 19,409 | | | | | | 8,023 | | | | | | 41.3% | | | | | | Leased | | |
|
Toronto–YYZ1_A
|
| | | | 25,597 | | | | | | 18,105 | | | | | | 70.7% | | | | | | Leased | | |
|
Toronto–YYZ2_A
|
| | | | 37,382 | | | | | | 29,409 | | | | | | 78.7% | | | | | | Leased | | |
|
TOTAL LEASED
|
| | | | 1,026,776 | | | | | | 682,133 | | | | | | 66.4% | | | | | | | | |
| TOTAL | | | | | 2,570,759 | | | | | | 1,726,865 | | | | | | 67.2% | | | | | | | | |
|
Name
|
| |
Age
|
| |
Position
|
| |||
|
Spencer Mullee
|
| | | | 64 | | | | Chief Executive Officer and Director | |
|
Steven Cook
|
| | | | 43 | | | | Chief Financial Officer | |
|
Catherine Smith
|
| | | | 62 | | | |
Chief Legal and Administrative Officer and Corporate Secretary
|
|
|
Sean Charnock
|
| | | | 49 | | | | Chief Operating Officer | |
|
James Black
|
| | | | 60 | | | | Director Nominee | |
|
John Hastings
|
| | | | 68 | | | | Director | |
|
John Hellmann
|
| | | | 56 | | | | Director | |
|
Phil Kelley
|
| | | | 53 | | | | Director | |
|
Udhay Mathialagan
|
| | | | 59 | | | | Director | |
|
Caroline Petersen
|
| | | | 33 | | | | Director | |
|
Terri Pizzuto
|
| | | | 67 | | | | Director | |
|
Jack Waters
|
| | | | 61 | | | | Director | |
|
Name
|
| |
Annual Base
Salary ($) (December 31, 2025) |
| |
Annual Base
Salary ($) (January 1, 2026) |
| ||||||
|
Spencer Mullee
|
| | | $ | 600,000 | | | | | $ | 618,000 | | |
|
Steven Cook
|
| | | $ | 395,000(1) | | | | | $ | 395,000 | | |
|
Catherine Smith
|
| | | $ | 357,000 | | | | | $ | 367,710 | | |
|
Sean Charnock
|
| | | $ | 395,000(1) | | | | | $ | 395,000 | | |
|
Name
|
| |
Target Bonus
(as % of Salary) |
| |
Target
Bonus ($) |
| |
Actual Bonus
(as % of Target Bonus) |
| |
Actual
Bonus ($) |
| ||||||||||||
|
Spencer Mullee
|
| | | | 100% | | | | | | 600,000 | | | | | | 130% | | | | | | 780,000 | | |
|
Steven Cook
|
| | | | 80% | | | | | | 274,215 | | | | | | 130% | | | | | | 356,480 | | |
|
Catherine Smith
|
| | | | 100% | | | | | | 357,000 | | | | | | 130% | | | | | | 464,100 | | |
|
Sean Charnock
|
| | | | 80% | | | | | | 289,139 | | | | | | 130% | | | | | | 375,881 | | |
|
Executive
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| |||||||||||||||||||||
|
Spencer Mullee
Chief Executive Officer |
| | | | 2025 | | | | | | 600,000 | | | | | | 1,250,000 | | | | | | — | | | | | | 780,000 | | | | | | 16,800 | | | | | | 2,646,800 | | |
|
Steven Cook
Chief Financial Officer |
| | | | 2025 | | | | | | 342,769 | | | | | | — | | | | | | — | | | | | | 356,480 | | | | | | 16,800 | | | | | | 716,049 | | |
|
Catherine Smith
Chief Legal and Administrative Officer and Corporate Secretary |
| | | | 2025 | | | | | | 357,000 | | | | | | — | | | | | | — | | | | | | 464,100 | | | | | | 16,800 | | | | | | 837,900 | | |
|
Sean Charnock
Chief Operating Officer |
| | | | 2025 | | | | | | 361,424 | | | | | | — | | | | | | — | | | | | | 375,881 | | | | | | 16,800 | | | | | | 754,105 | | |
| | | | | | | | | |
Estimated future payouts under
non-equity incentive plan awards(1) |
| |
All other
stock awards: Number of shares of stock or unit (#)(2) |
| |
Grant date
fair value of stock awards ($) |
| |||||||||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Plan
|
| |
Threshold ($)
|
| |
Target ($)
|
| |
Maximum ($)
|
| |||||||||||||||||||||||||||
|
Spencer Mullee
|
| | | | n/a | | | | | | STIP | | | | | | n/a | | | | | | 600,000 | | | | | | n/a | | | | | | — | | | | | | — | | |
|
Steven Cook
|
| | | | n/a | | | | | | STIP | | | | | | n/a | | | | | | 274,215 | | | | | | n/a | | | | | | — | | | | | | — | | |
|
Catherine Smith
|
| | | | n/a | | | | | | STIP | | | | | | n/a | | | | | | 357,000 | | | | | | n/a | | | | | | — | | | | | | — | | |
|
Sean Charnock
|
| | | | n/a | | | | | | STIP | | | | | | n/a | | | | | | 289,139 | | | | | | n/a | | | | | | — | | | | | | — | | |
| | | |
Option Awards(1)
|
| |||||||||||||||||||||
|
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| ||||||||||||
|
Spencer Mullee
|
| | | | — | | | | |
|
(1)
|
| | | | | N/A | | | | | | N/A | | |
|
Steven Cook
|
| | | | — | | | | |
|
(1)
|
| | | | | N/A | | | | | | N/A | | |
|
Catherine Smith
|
| | | | — | | | | |
|
(1)
|
| | | | | N/A | | | | | | N/A | | |
|
Sean Charnock
|
| | | | — | | | | |
|
(1)
|
| | | | | N/A | | | | | | N/A | | |
| | | |
Shares of Common Stock
Beneficially Owned Before the Offering |
| |
Shares of Common Stock
Beneficially Owned After the Offering assuming underwriters’ option is not exercised |
| |
Shares of Common Stock
Beneficially Owned After the Offering assuming underwriters’ option is exercised |
| |||||||||
| | | |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
|
| 5% Stockholders | | | | | | | | | | | | | | | | | | | |
|
Brookfield(1)
|
| | | | | | | | | | | | | | | | | | |
|
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | |
|
Spencer Mullee
|
| | | | | | | | | | | | | | | | | | |
|
Steven Cook
|
| | | | | | | | | | | | | | | | | | |
|
Catherine Smith
|
| | | | | | | | | | | | | | | | | | |
|
Sean Charnock
|
| | | | | | | | | | | | | | | | | | |
|
James Black
|
| | | | | | | | | | | | | | | | | | |
|
John Hastings
|
| | | | | | | | | | | | | | | | | | |
|
John Hellmann
|
| | | | | | | | | | | | | | | | | | |
|
Phil Kelley
|
| | | | | | | | | | | | | | | | | | |
|
Udhay Mathialagan
|
| | | | | | | | | | | | | | | | | | |
|
Caroline Petersen
|
| | | | | | | | | | | | | | | | | | |
|
Terri Pizzuto
|
| | | | | | | | | | | | | | | | | | |
|
Jack Waters
|
| | | | | | | | | | | | | | | | | | |
|
All current directors and executive officers as a group (12 persons)
|
| | | | | | | | | | | | | | | | | | |
|
Name
|
| |
Number of Shares
|
|
|
Morgan Stanley & Co. LLC
|
| |
|
|
|
TD Securities (USA) LLC
|
| | | |
|
Wells Fargo Securities, LLC
|
| | | |
|
BofA Securities, Inc.
|
| | | |
|
BMO Capital Markets Corp.
|
| | | |
|
Scotia Capital (USA) Inc.
|
| | | |
|
Jefferies LLC
|
| | | |
|
J.P. Morgan Securities LLC
|
| | | |
|
RBC Capital Markets, LLC
|
| | | |
|
SG Americas Securities, LLC
|
| | | |
|
Brookfield Securities LLC
|
| | | |
|
CIBC World Markets Corp.
|
| | | |
|
National Bank of Canada Financial Inc.
|
| | | |
|
PNC Capital Markets LLC
|
| | | |
|
Total:
|
| | | |
| | | |
Per
Share |
| |
Total
|
| ||||||||||||
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||||||||
|
Initial public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | Audited Consolidated Financial Statements | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-8 | | | |
| | | | | | F-10 | | |
| | Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | | | F-47 | | | |
| | | | | | F-48 | | | |
| | | | | | F-49 | | | |
| | | | | | F-50 | | | |
| | | | | | F-51 | | | |
| | | | | | F-53 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 140,159 | | | | | $ | 77,935 | | |
|
Restricted cash
|
| | | | 263,257 | | | | | | 42,652 | | |
|
Due from related parties
|
| | | | 144,451 | | | | | | 5,532 | | |
|
Accounts receivable, net of allowance for expected credit losses of $2,643 and
$4,366 as of December 31, 2025 and 2024, respectively |
| | | | 90,708 | | | | | | 112,473 | | |
|
Prepaid assets
|
| | | | 7,013 | | | | | | 12,296 | | |
|
Other current assets
|
| | | | 73,307 | | | | | | 32,155 | | |
|
Total current assets
|
| | | | 718,895 | | | | | | 283,043 | | |
|
Property and equipment, net
|
| | | | 3,951,089 | | | | | | 2,766,140 | | |
|
Right-of-use assets
|
| | | | 355,237 | | | | | | 588,141 | | |
|
Goodwill
|
| | | | 541,493 | | | | | | 404,893 | | |
|
Intangible assets, net
|
| | | | 436,299 | | | | | | 425,329 | | |
|
Other assets
|
| | | | 91,410 | | | | | | 63,164 | | |
|
Total assets
|
| | | $ | 6,094,423 | | | | | $ | 4,530,710 | | |
| Liabilities and member’s (deficit) equity | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 34,477 | | | | | $ | 29,935 | | |
|
Accrued expenses
|
| | | | 128,606 | | | | | | 151,886 | | |
|
Due to related parties
|
| | | | — | | | | | | 3,334 | | |
|
Contract liabilities, current
|
| | | | 96,358 | | | | | | 104,425 | | |
|
Current portion of long-term debt, net of deferred financing costs
|
| | | | — | | | | | | 25,136 | | |
|
Operating lease liabilities, current
|
| | | | 41,755 | | | | | | 41,850 | | |
|
Finance lease liabilities, current
|
| | | | 15,020 | | | | | | 19,507 | | |
|
Total current liabilities
|
| | | | 316,216 | | | | | | 376,073 | | |
|
Contract liabilities, net of current portion
|
| | | | 122,762 | | | | | | 76,949 | | |
|
Long-term debt, net of deferred financing costs
|
| | | | 4,755,553 | | | | | | 2,185,747 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 391,577 | | | | | | 560,062 | | |
|
Finance lease liabilities, net of current portion
|
| | | | 428,364 | | | | | | 435,257 | | |
|
Deferred tax liabilities
|
| | | | 165,600 | | | | | | 86,651 | | |
|
Other liabilities, non-current
|
| | | | 41,097 | | | | | | 31,547 | | |
|
Total liabilities
|
| | | $ | 6,221,169 | | | | | $ | 3,752,286 | | |
| Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
| Member’s (deficit) equity: | | | | | | | | | | | | | |
|
Member’s interest, 484,000 common units authorized, issued and outstanding as of December 31, 2025 and December 31, 2024
|
| | | | 1,094,620 | | | | | | 1,092,299 | | |
|
Accumulated deficit
|
| | | | (1,225,641) | | | | | | (320,736) | | |
|
Accumulated other comprehensive income
|
| | | | 4,275 | | | | | | 6,861 | | |
|
Total member’s (deficit) equity
|
| | | | (126,746) | | | | | | 778,424 | | |
|
Total liabilities and member’s (deficit) equity
|
| | | $ | 6,094,423 | | | | | $ | 4,530,710 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | |
|
Costs and operating expenses:
|
| | | | | | | | | | | | | | | | | | |
|
Cost of revenues, excluding depreciation and amortization
|
| | | | 509,249 | | | | | | 516,500 | | | | | | 140,058 | | |
|
Selling, marketing, general and administrative
|
| | | | 87,724 | | | | | | 102,326 | | | | | | 40,143 | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | |
|
Transaction and other costs
|
| | | | 17,710 | | | | | | 69,375 | | | | | | 8,873 | | |
|
Total costs and operating expenses
|
| | | | 886,599 | | | | | | 947,776 | | | | | | 239,497 | | |
|
Income (loss) from operations
|
| | | | 100,381 | | | | | | (40,225) | | | | | | (41,237) | | |
|
Interest expense
|
| | | | (241,165) | | | | | | (185,614) | | | | | | (46,170) | | |
|
(Loss) gain on extinguishment of debt
|
| | | | (7,114) | | | | | | (14,934) | | | | | | 9,782 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | 544,097 | | | | | | — | | |
|
Other income (loss), net
|
| | | | 9,479 | | | | | | 10,678 | | | | | | (1,039) | | |
|
(Loss) income before income taxes
|
| | | | (138,419) | | | | | | 314,002 | | | | | | (78,664) | | |
|
Income tax benefit (expense)
|
| | | | 18,515 | | | | | | 144,539 | | | | | | (1,032) | | |
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | |
|
Net (loss) income per unit:
|
| | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | (0.25) | | | | | $ | 0.95 | | | | | $ | (0.16) | | |
| Weighted average common units outstanding: | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 484,000 | | | | | | 484,000 | | | | | | 484,000 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | |
| Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment (“CTA”)
|
| | | | 18,349 | | | | | | (6,903) | | | | | | (1,487) | | |
|
Unrealized loss on cash flow hedges, net of tax effects of $1,013, ($818) and ($0)
|
| | | | (21,205) | | | | | | (17,056) | | | | | | (5,137) | | |
|
Net income (loss) on defined benefit plans, net of tax effects of ($18),
($89) and $0 |
| | | | 270 | | | | | | (1,852) | | | | | | (726) | | |
|
Total other comprehensive loss, net of tax
|
| | | | (2,586) | | | | | | (25,811) | | | | | | (7,350) | | |
|
Comprehensive (loss) income, net of tax
|
| | | $ | (122,490) | | | | | $ | 432,730 | | | | | $ | (87,046) | | |
| | | |
Member’s Interest
|
| |
Accumulated
deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total Member’s
Equity (Deficit) |
| |
Non-controlling
Interest |
| |
Total
Equity (Deficit) |
| ||||||||||||||||||||||||
| | | |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance as of December 31, 2022
|
| | | | 484,000,000 | | | | | $ | 953,724 | | | | | $ | (598,964) | | | | | $ | 40,022 | | | | | $ | 394,782 | | | | | $ | 7,849 | | | | | $ | 402,631 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | (79,696) | | | | | | — | | | | | | (79,696) | | | | | | — | | | | | | (79,696) | | |
|
Contributions from member
|
| | | | — | | | | | | 131,160 | | | | | | — | | | | | | — | | | | | | 131,160 | | | | | | — | | | | | | 131,160 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,350) | | | | | | (7,350) | | | | | | — | | | | | | (7,350) | | |
|
Balance as of December 31, 2023
|
| | | | 484,000,000 | | | | | | 1,084,884 | | | | | | (678,660) | | | | | | 32,672 | | | | | | 438,896 | | | | | | 7,849 | | | | | | 446,745 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 458,541 | | | | | | — | | | | | | 458,541 | | | | | | — | | | | | | 458,541 | | |
|
Contributions from member
|
| | | | — | | | | | | 8,666 | | | | | | — | | | | | | — | | | | | | 8,666 | | | | | | — | | | | | | 8,666 | | |
|
Distribution of assets to
member |
| | | | — | | | | | | — | | | | | | (100,617) | | | | | | — | | | | | | (100,617) | | | | | | — | | | | | | (100,617) | | |
|
Purchase of non-controlling interest
|
| | | | — | | | | | | (1,251) | | | | | | — | | | | | | — | | | | | | (1,251) | | | | | | (7,849) | | | | | | (9,100) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (25,811) | | | | | | (25,811) | | | | | | — | | | | | | (25,811) | | |
|
Balance as of December 31, 2024
|
| | | | 484,000,000 | | | | | | 1,092,299 | | | | | | (320,736) | | | | | | 6,861 | | | | | | 778,424 | | | | | | — | | | | | | 778,424 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | (119,904) | | | | | | — | | | | | | (119,904) | | | | | | — | | | | | | (119,904) | | |
|
Contributions from member
|
| | | | — | | | | | | 2,321 | | | | | | — | | | | | | — | | | | | | 2,321 | | | | | | — | | | | | | 2,321 | | |
|
Distribution of assets to
member |
| | | | — | | | | | | — | | | | | | (785,001) | | | | | | — | | | | | | (785,001) | | | | | | — | | | | | | (785,001) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,586) | | | | | | (2,586) | | | | | | — | | | | | | (2,586) | | |
|
Balance as of December 31, 2025
|
| | | | 484,000,000 | | | | | $ | 1,094,620 | | | | | $ | (1,225,641) | | | | | $ | 4,275 | | | | | $ | (126,746) | | | | | $ | — | | | | | $ | (126,746) | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | |
|
Net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | |
|
Adjustments to reconcile net (loss) income to net cash provided
by (used in) operating activities: |
| | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 271,916 | | | | | | 259,575 | | | | | | 50,423 | | |
|
Amortization of deferred financing costs
|
| | | | 29,012 | | | | | | 23,939 | | | | | | 3,044 | | |
|
(Gain) loss on hedge termination
|
| | | | (121) | | | | | | (33,691) | | | | | | 3,172 | | |
|
Net periodic pension and OPEB (benefit) cost
|
| | | | 1,953 | | | | | | (1,594) | | | | | | (182) | | |
|
Loss (gain) on extinguishment of debt
|
| | | | 7,114 | | | | | | 14,934 | | | | | | (9,782) | | |
|
Bargain purchase gain
|
| | | | — | | | | | | (544,097) | | | | | | — | | |
|
Deferred income tax (benefit) loss
|
| | | | (19,748) | | | | | | (145,765) | | | | | | 871 | | |
|
(Gain) Loss on modification of leases
|
| | | | (51) | | | | | | 1,648 | | | | | | (20,360) | | |
|
Other operating activities
|
| | | | (1,630) | | | | | | (1,012) | | | | | | (219) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | 39,343 | | | | | | (23,696) | | | | | | 2,066 | | |
|
Prepaid and other current assets
|
| | | | (6,797) | | | | | | 8,917 | | | | | | 1,265 | | |
|
Operating lease right-of-use assets
|
| | | | 49,607 | | | | | | 61,730 | | | | | | 11,488 | | |
|
Due to related parties
|
| | | | 36 | | | | | | (4,926) | | | | | | 541 | | |
|
Other assets
|
| | | | (38,387) | | | | | | (114) | | | | | | (8,084) | | |
|
Accounts payable and accrued liabilities
|
| | | | (46,071) | | | | | | 43,872 | | | | | | (2,716) | | |
|
Other long-term liabilities
|
| | | | 43,191 | | | | | | 2,698 | | | | | | 14,235 | | |
|
Operating lease liabilities
|
| | | | (37,479) | | | | | | (39,991) | | | | | | (22,327) | | |
|
Net cash provided by (used in) operating activities
|
| | | | 171,984 | | | | | | 80,968 | | | | | | (56,261) | | |
|
Investing activities
|
| | | | | | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (244,832) | | | | | | (188,414) | | | | | | (83,018) | | |
|
Purchase of previously leased property
|
| | | | (300,599) | | | | | | (679,000) | | | | | | — | | |
|
Proceeds from the disposal of property and equipment
|
| | | | — | | | | | | 6,032 | | | | | | — | | |
|
Loans and deposits to related party
|
| | | | (142,288) | | | | | | — | | | | | | — | | |
|
Business acquisitions, net of cash acquired
|
| | | | (183,800) | | | | | | (495,250) | | | | | | — | | |
|
Deposits for acquisitions
|
| | | | — | | | | | | — | | | | | | (101,147) | | |
|
Net cash used in investing activities
|
| | | | (871,519) | | | | | | (1,356,632) | | | | | | (184,165) | | |
|
Financing activities
|
| | | | | | | | | | | | | | | | | | |
|
Borrowings on long-term debt, net of discount
|
| | | | 2,756,353 | | | | | | 2,831,669 | | | | | | — | | |
|
Repayments on long-term debt
|
| | | | (1,463,640) | | | | | | (1,223,162) | | | | | | (4,313) | | |
|
Borrowings on revolving credit facility
|
| | | | 1,039,000 | | | | | | 163,131 | | | | | | 262,591 | | |
|
Repayments on revolving credit facility
|
| | | | (477,900) | | | | | | (212,497) | | | | | | (4,841) | | |
|
Repayment of finance lease liabilities
|
| | | | (16,132) | | | | | | (12,424) | | | | | | — | | |
|
Distributions to member
|
| | | | (785,001) | | | | | | (100,617) | | | | | | — | | |
|
Contributions from member
|
| | | | 2,321 | | | | | | 8,118 | | | | | | 6,557 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Cash paid to purchase non-controlling interest
|
| | | | — | | | | | | (9,100) | | | | | | — | | |
|
Payment of debt financing cost
|
| | | | (66,631) | | | | | | (74,098) | | | | | | — | | |
|
Debt buyback settlement
|
| | | | — | | | | | | — | | | | | | (23,703) | | |
|
Net cash provided by financing activities
|
| | | | 988,370 | | | | | | 1,371,020 | | | | | | 236,291 | | |
|
Effect of foreign currency exchange rates on cash, cash equivalents and restricted cash
|
| | | | (6,006) | | | | | | (1,646) | | | | | | (46) | | |
| Cash, cash equivalents and restricted cash | | | | | | | | | | | | | | | | | | | |
|
Net change in cash, cash equivalents and restricted cash
|
| | | | 282,829 | | | | | | 93,710 | | | | | | (4,181) | | |
|
Balance, beginning of year
|
| | | | 120,587 | | | | | | 26,877 | | | | | | 31,058 | | |
|
Balance, end of year
|
| | | $ | 403,416 | | | | | $ | 120,587 | | | | | $ | 26,877 | | |
|
Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets
|
| | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 140,159 | | | | | $ | 77,935 | | | | | $ | 24,491 | | |
|
Restricted cash
|
| | | | 263,257 | | | | | | 42,652 | | | | | | 2,386 | | |
|
Total cash and cash equivalents and restricted cash
|
| | | $ | 403,416 | | | | | $ | 120,587 | | | | | $ | 26,877 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
|
Taxes paid (received)
|
| | | $ | 2,035 | | | | | $ | (99) | | | | | $ | 360 | | |
|
Interest paid
|
| | | $ | 178,555 | | | | | $ | 153,751 | | | | | $ | 39,690 | | |
| Supplemental disclosure of non-cash financing activities: | | | | | | | | | | | | | | | | | | | |
|
Operating lease right-of-use asset acquired through lease liabilities
|
| | | $ | 1,792 | | | | | $ | 472,961 | | | | | $ | — | | |
|
Finance lease right-of-use asset acquired through lease
liabilities |
| | | $ | 56,972 | | | | | $ | 787,195 | | | | | $ | — | | |
|
Contributions from member
|
| | | $ | — | | | | | $ | 548 | | | | | $ | 124,603 | | |
| | | |
Year Ended
December 31, 2025 |
| |||
|
Customer A
|
| | | | 15% | | |
|
Customer B
|
| | | | 13% | | |
|
Customer C
|
| | | | 10% | | |
|
Asset Class
|
| |
Estimated Useful Life (years)
|
|
|
Buildings and improvements
|
| |
2–40
|
|
|
Machinery and equipment
|
| |
2–20
|
|
|
Office equipment
|
| |
2–10
|
|
|
Furniture and fixtures
|
| |
2–7
|
|
|
Computers and networking equipment
|
| |
2–5
|
|
|
Finance leases
|
| |
Shorter of remaining lease term or estimated useful lives
|
|
|
Leasehold improvements
|
| |
Shorter of remaining lease term or estimated useful lives
|
|
|
Asset Class
|
| |
Weighted-average Remaining Life (years)
|
|
|
Patents
|
| |
14
|
|
|
Customer Relationships
|
| |
11
|
|
|
Lease in Place
|
| |
4
|
|
|
Developed Technology
|
| |
1
|
|
|
IP Address
|
| |
—
|
|
|
Internet Domain
|
| |
Indefinite
|
|
|
Trademarks
|
| |
Indefinite
|
|
| |
Consideration transferred
|
| | | $ | 603,438 | | |
| | Fair value of assets acquired and liabilities assumed: | | | | | | | |
| |
Cash and cash equivalents
|
| | | | 7,048 | | |
| |
Accounts receivable
|
| | | | 65,476 | | |
| |
Prepaid assets
|
| | | | 40,456 | | |
| |
Property and equipment
|
| | | | 1,764,499 | | |
| |
Right-of-use assets
|
| | | | 608,827 | | |
| |
Intangible assets
|
| | | | 372,000 | | |
| |
Other assets
|
| | | | 10,144 | | |
| |
Total assets
|
| | | $ | 2,868,450 | | |
| |
Accounts payable and accrued liabilities
|
| | | | 77,587 | | |
| |
Operating lease liabilities
|
| | | | 467,559 | | |
| |
Finance lease liabilities
|
| | | | 782,609 | | |
| |
Contract liabilities
|
| | | | 140,523 | | |
| |
Other liabilities
|
| | | | 25,564 | | |
| |
Deferred tax liability
|
| | | | 227,073 | | |
| |
Total liabilities
|
| | | | 1,720,915 | | |
| |
Net assets acquired
|
| | | | 1,147,535 | | |
| |
Bargain purchase gain
|
| | | $ | 544,097 | | |
| | | |
Fair Value
|
| |
Estimated
Useful Life (in years) |
| ||||||
| Intangible assets | | | | | | | | | | | | | |
|
Customer relationships
|
| | | $ | 330,000 | | | | | | 14 | | |
|
Developed technology
|
| | | $ | 42,000 | | | | | | 2 | | |
| |
Preliminary Purchase Price
|
| | | $ | 202,478 | | |
| | Preliminary Fair value of assets acquired and liabilities assumed: | | | | | | | |
| |
Cash and cash equivalents
|
| | | | 6,780 | | |
| |
Restricted cash
|
| | | | 20,754 | | |
| |
Accounts receivable
|
| | | | 15,672 | | |
| |
Prepaid expenses
|
| | | | 2,244 | | |
| |
Property and equipment
|
| | | | 782,907 | | |
| |
Intangible assets
|
| | | | 63,700 | | |
| |
Other current assets
|
| | | | 20,379 | | |
| |
Total assets
|
| | |
|
912,436
|
| |
| |
Accounts payable and accrued liabilities
|
| | | | 21,492 | | |
| |
Contract liabilities
|
| | | | 4,678 | | |
| |
Long-term debt, net of deferred financing costs
|
| | | | 720,000 | | |
| |
Deferred tax liabilities
|
| | | | 98,642 | | |
| |
Total liabilities
|
| | | | 844,812 | | |
| |
Net assets acquired
|
| | | | 67,624 | | |
| |
Preliminary Goodwill
|
| | | $ | 134,854 | | |
| | | |
(Unaudited)
For the years ended December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Revenue
|
| | | $ | 1,036,497 | | | | | $ | 971,373 | | |
|
Net (loss) income
|
| | | $ | (164,869) | | | | | $ | 398,934 | | |
| | | |
Revenues from
contracts with customers |
| |
Revenues from
leases(2) |
| |
Total revenues
|
| |||||||||
| For the year ended December 31, 2025 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 627,211 | | | | | $ | 114,540 | | | | | $ | 741,751 | | |
|
Interconnection
|
| | | | 105,484 | | | | | | 127 | | | | | | 105,611 | | |
|
Other
|
| | | | 25,867 | | | | | | 14,733 | | | | | | 40,600 | | |
|
Recurring revenues
|
| | | | 758,562 | | | | | | 129,400 | | | | | | 887,962 | | |
|
Non-recurring revenues(1)
|
| | | | 30,520 | | | | | | 10,189 | | | | | | 40,709 | | |
|
Metered power revenues
|
| | | | 39,772 | | | | | | 18,537 | | | | | | 58,309 | | |
|
Total revenues
|
| | | $ | 828,854 | | | | | $ | 158,126 | | | | | $ | 986,980 | | |
| | | |
Revenues from
contracts with customers |
| |
Revenues from
leases(2) |
| |
Total revenues
|
| |||||||||
| For the year ended December 31, 2024 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 643,788 | | | | | $ | 39,323 | | | | | $ | 683,111 | | |
|
Interconnection
|
| | | | 108,188 | | | | | | 3 | | | | | | 108,191 | | |
|
Other
|
| | | | 27,675 | | | | | | 9,629 | | | | | | 37,304 | | |
|
Recurring revenues
|
| | | | 779,651 | | | | | | 48,955 | | | | | | 828,606 | | |
|
Non-recurring revenues(1)
|
| | | | 31,148 | | | | | | 3,747 | | | | | | 34,895 | | |
|
Metered power revenues
|
| | | | 36,036 | | | | | | 8,014 | | | | | | 44,050 | | |
|
Total revenues
|
| | | $ | 846,835 | | | | | $ | 60,716 | | | | | $ | 907,551 | | |
| For the year ended December 31, 2023 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 126,212 | | | | | $ | 28,082 | | | | | $ | 154,294 | | |
|
Interconnection
|
| | | | 18,966 | | | | | | 32 | | | | | | 18,998 | | |
|
Other
|
| | | | 10,758 | | | | | | 10,470 | | | | | | 21,228 | | |
|
Recurring revenues
|
| | | | 155,936 | | | | | | 38,584 | | | | | | 194,520 | | |
|
Non-recurring revenues(1)
|
| | | | 1,962 | | | | | | 1,151 | | | | | | 3,113 | | |
|
Metered power revenues
|
| | | | 49 | | | | | | 578 | | | | | | 627 | | |
|
Total revenues
|
| | | $ | 157,947 | | | | | $ | 40,313 | | | | | $ | 198,260 | | |
| | |||||||||||||||||||
| | | |
Accounts
receivable, net |
| |
Contract
assets, current |
| |
Contract
assets, non-current |
| |
Contract
liabilities, current |
| |
Contract
liabilities, non-current |
| |||||||||||||||
|
Beginning balances as of January 1, 2024
|
| | | $ | 23,763 | | | | | $ | 1,456 | | | | | $ | 676 | | | | | $ | 6,471 | | | | | $ | 18,754 | | |
|
Closing balances as of December 31, 2024
|
| | | | 112,473 | | | | | | 15,744 | | | | | | 846 | | | | | | 104,425 | | | | | | 76,949 | | |
|
Increase (decrease)
|
| | | $ | 88,710 | | | | | $ | 14,288 | | | | | $ | 170 | | | | | $ | 97,954 | | | | | $ | 58,195 | | |
|
Beginning balances as of January 1, 2025
|
| | | | 112,473 | | | | | | 15,744 | | | | | | 846 | | | | | | 104,425 | | | | | | 76,949 | | |
|
Closing balances as of December 31, 2025
|
| | | | 90,708 | | | | | | 26,588 | | | | | | 1,557 | | | | | | 96,358 | | | | | | 122,762 | | |
|
Increase (decrease)
|
| | | $ | (21,765) | | | | | $ | 10,844 | | | | | $ | 711 | | | | | $ | (8,067) | | | | | $ | 45,813 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Allowance for expected credit losses, beginning
|
| | | $ | 4,366 | | | | | $ | 405 | | | | | $ | 1,764 | | |
|
Allowance for expected credit losses assumed in 2024 Portfolio Acquisition
|
| | | | — | | | | | | 5,583 | | | | | | — | | |
|
Provision for expected credit losses, net(1)
|
| | | | (121) | | | | | | 425 | | | | | | — | | |
|
Write offs, net
|
| | | | (1,602) | | | | | | (2,047) | | | | | | (1,359) | | |
|
Allowance for expected credit losses, ending balance
|
| | | $ | 2,643 | | | | | $ | 4,366 | | | | | $ | 405 | | |
| | | |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
Thereafter
|
| ||||||||||||||||||
|
Colocation
|
| | | $ | 579,437 | | | | | $ | 348,073 | | | | | $ | 202,618 | | | | | $ | 113,763 | | | | | $ | 42,934 | | | | | $ | 15,619 | | |
|
Interconnection
|
| | | | 88,451 | | | | | | 44,909 | | | | | | 23,581 | | | | | | 11,415 | | | | | | 4,220 | | | | | | 2,882 | | |
|
Other revenue
|
| | | | 18,740 | | | | | | 14,762 | | | | | | 10,627 | | | | | | 9,639 | | | | | | 8,546 | | | | | | 4,940 | | |
|
Total
|
| | | $ | 686,628 | | | | | $ | 407,744 | | | | | $ | 236,826 | | | | | $ | 134,817 | | | | | $ | 55,700 | | | | | $ | 23,441 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 552,915 | | | | | $ | 336,129 | | |
|
Buildings and improvements
|
| | | | 1,725,357 | | | | | | 831,512 | | |
|
Finance leases
|
| | | | 578,004 | | | | | | 633,684 | | |
|
Leasehold improvements
|
| | | | 507,773 | | | | | | 470,660 | | |
|
Machinery and equipment
|
| | | | 859,706 | | | | | | 648,596 | | |
|
Construction in progress
|
| | | | 223,551 | | | | | | 152,691 | | |
|
Computer networking
|
| | | | 18,058 | | | | | | 15,560 | | |
|
Other
|
| | | | 17,120 | | | | | | 9,092 | | |
|
Property and equipment, total
|
| | | | 4,482,484 | | | | | | 3,097,924 | | |
|
Less: accumulated depreciation
|
| | | | (531,395) | | | | | | (331,784) | | |
|
Property and equipment, net
|
| | | $ | 3,951,089 | | | | | $ | 2,766,140 | | |
| |
Balance as of January 1, 2024
|
| | | $ | 404,893 | | |
| |
Impact of foreign currency translation
|
| | | | – | | |
| |
Balance as of December 31, 2024
|
| | | | 404,893 | | |
| |
2025 Portfolio Acquisition
|
| | | | 134,854 | | |
| |
Impact of foreign currency translation
|
| | | | 1,746 | | |
| |
Balance as of December 31, 2025
|
| | | $ | 541,493 | | |
| | | |
As of December 31, 2025
|
| |
As of December 31, 2024
|
| ||||||||||||||||||||||||||||||
| | | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Total
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Total
|
| ||||||||||||||||||
| Finite-lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer Relationships
|
| | | $ | 572,854 | | | | | $ | (154,104) | | | | | $ | 418,750 | | | | | $ | 509,154 | | | | | $ | (116,062) | | | | | $ | 393,092 | | |
|
Developed Technology
|
| | | | 42,000 | | | | | | (28,000) | | | | | | 14,000 | | | | | | 42,000 | | | | | | (13,578) | | | | | | 28,422 | | |
|
Lease in place
|
| | | | 5,696 | | | | | | (2,742) | | | | | | 2,954 | | | | | | 5,696 | | | | | | (1,931) | | | | | | 3,765 | | |
|
IP Addresses
|
| | | | 286 | | | | | | (286) | | | | | | — | | | | | | 286 | | | | | | (236) | | | | | | 50 | | |
|
Patents
|
| | | | 450 | | | | | | (29) | | | | | | 421 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total finite-lived intangibles
|
| | | | 621,286 | | | | | | (185,161) | | | | | | 436,125 | | | | | | 557,136 | | | | | | (131,807) | | | | | | 425,329 | | |
| Indefinite-lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trademarks
|
| | | | 24 | | | | | | — | | | | | | 24 | | | | | | — | | | | | | — | | | | | | — | | |
|
Internet Domain
|
| | | | 150 | | | | | | — | | | | | | 150 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total indefinite-lived intangibles
|
| | | | 174 | | | | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total intangibles
|
| | | $ | 621,460 | | | | | $ | (185,161) | | | | | $ | 436,299 | | | | | $ | 557,136 | | | | | $ | (131,807) | | | | | $ | 425,329 | | |
| | For the years ending December 31, | | | | | | | |
| |
2026
|
| | | $ | 56,372 | | |
| |
2027
|
| | | | 42,373 | | |
| |
2028
|
| | | | 42,373 | | |
| |
2029
|
| | | | 41,979 | | |
| |
2030
|
| | | | 41,695 | | |
| |
Thereafter
|
| | | | 211,333 | | |
| |
Estimated future amortization expense of definite-lived intangible assets
|
| | | $ | 436,125 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Operating lease cost: | | | | | | | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 90,591 | | | | | $ | 106,938 | | | | | $ | 20,657 | | |
| Finance lease cost: | | | | | | | | | | | | | | | | | | | |
|
Amortization of right-of-use assets
|
| | | | 41,661 | | | | | | 43,390 | | | | | | — | | |
|
Interest on lease liabilities
|
| | | | 39,199 | | | | | | 40,529 | | | | | | — | | |
|
Total finance lease cost
|
| | | $ | 80,860 | | | | | $ | 83,919 | | | | | $ | — | | |
|
Short-term lease cost
|
| | | | 2,160 | | | | | | 935 | | | | | | 2,709 | | |
|
Sublease income
|
| | | | (2,026) | | | | | | (1,966) | | | | | | — | | |
|
Total lease cost
|
| | | $ | 171,585 | | | | | $ | 189,826 | | | | | $ | 23,366 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | | | | | | | |
|
Operating cash flows used by operating leases
|
| | | $ | (78,463) | | | | | $ | (85,199) | | | | | $ | (31,496) | | |
|
Operating cash flows used by finance leases
|
| | | | (39,199) | | | | | | (40,529) | | | | | | — | | |
|
Financing cash flows used by finance leases
|
| | | | (16,132) | | | | | | (12,424) | | | | | | — | | |
|
Right-of-use assets obtained in exchange for new or modified lease obligations:
|
| | | | | | | | | | | | | | | | | | |
|
Operating lease right-of-use assets
|
| | | $ | 1,792 | | | | | $ | 472,961 | | | | | $ | — | | |
|
Finance lease right-of-use assets
|
| | | | 56,972 | | | | | | 787,195 | | | | | | — | | |
| Derecognition of right-of-use assets | | | | | | | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | 127,431 | | | | | $ | 26,696 | | | | | $ | 15,690 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Finance leases
|
| | | | 50,902 | | | | | | 314,505 | | | | | | — | | |
| Derecognition of lease liabilities | | | | | | | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | 133,340 | | | | | $ | 26,348 | | | | | $ | 36,050 | | |
|
Finance leases
|
| | | | 55,612 | | | | | | 313,205 | | | | | | — | | |
|
Weighted average remaining lease term (in years) – operating leases
|
| | | | 11 | | | | | | 13 | | | | | | 17 | | |
|
Weighted average remaining lease term (in years) – finance leases
|
| | | | 18 | | | | | | 19 | | | | | | N/A | | |
|
Weighted average discount rate – operating leases
|
| | | | 7.1% | | | | | | 7.6% | | | | | | 4.7% | | |
|
Weighted average discount rate – finance leases
|
| | | | 8.4% | | | | | | 9.0% | | | | | | N/A | | |
|
For the years ending December 31,
|
| |
Operating Leases
|
| |
Finance Leases
|
| ||||||
|
2026
|
| | | $ | 68,461 | | | | | $ | 48,433 | | |
|
2027
|
| | | | 68,858 | | | | | | 41,638 | | |
|
2028
|
| | | | 70,241 | | | | | | 38,362 | | |
|
2029
|
| | | | 67,948 | | | | | | 39,274 | | |
|
2030
|
| | | | 54,744 | | | | | | 40,209 | | |
|
Thereafter
|
| | | | 303,291 | | | | | | 752,386 | | |
|
Total lease payments
|
| | | $ | 633,543 | | | | | $ | 960,302 | | |
|
Imputed interest
|
| | | | (200,211) | | | | | | (516,918) | | |
|
Total lease liabilities
|
| | | $ | 433,332 | | | | | $ | 443,384 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Fixed lease revenue
|
| | | $ | 136,295 | | | | | $ | 50,047 | | | | | $ | 38,305 | | |
|
Variable lease revenue
|
| | | | 21,831 | | | | | | 10,669 | | | | | | 2,008 | | |
|
Total operating lease revenue
|
| | | $ | 158,126 | | | | | $ | 60,716 | | | | | $ | 40,313 | | |
| | For the years ending December 31, | | | | | | | |
| |
2026
|
| | | $ | 167,959 | | |
| |
2027
|
| | | | 193,401 | | |
| |
2028
|
| | | | 188,535 | | |
| |
2029
|
| | | | 184,594 | | |
| |
2030
|
| | | | 158,224 | | |
| |
Thereafter
|
| | | | 199,860 | | |
| |
Total minimum lease receipts
|
| | | $ | 1,092,573 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 88,009 | | | | | $ | 62,871 | | |
|
Buildings and improvements
|
| | | | 423,798 | | | | | | 241,773 | | |
|
Leasehold improvements
|
| | | | 66,473 | | | | | | 63,810 | | |
|
Machinery and equipment
|
| | | | 169,427 | | | | | | 60,801 | | |
|
Computer networking
|
| | | | 280 | | | | | | 27 | | |
|
Other
|
| | | | 75 | | | | | | 75 | | |
|
Property and equipment, total
|
| | | $ | 748,062 | | | | | $ | 429,357 | | |
|
Less: accumulated depreciation
|
| | | | (47,316) | | | | | | (25,277) | | |
|
Property and equipment, net
|
| | | $ | 700,746 | | | | | $ | 404,080 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Other current assets: | | | | | | | | | | | | | |
|
Contract assets, current
|
| | | $ | 26,588 | | | | | $ | 15,744 | | |
|
Deferred rent
|
| | | | 2,460 | | | | | | 9,157 | | |
|
Deferred commissions
|
| | | | 12,272 | | | | | | 3,414 | | |
|
Indemnification asset
|
| | | | 16,413 | | | | | | — | | |
|
Other
|
| | | | 15,574 | | | | | | 3,840 | | |
|
Total other current assets
|
| | | $ | 73,307 | | | | | $ | 32,155 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Accrued expenses: | | | | | | | | | | | | | |
|
Compensation
|
| | | $ | 29,775 | | | | | $ | 35,876 | | |
|
Property and other taxes
|
| | | | 41,418 | | | | | | 32,147 | | |
|
Utilities
|
| | | | 23,285 | | | | | | 31,352 | | |
|
Transition service agreement liability
|
| | | | 96 | | | | | | 10,297 | | |
|
Acquisition related obligation
|
| | | | — | | | | | | 6,070 | | |
|
Interest payable
|
| | | | 5,290 | | | | | | 5,998 | | |
|
Rent
|
| | | | 969 | | | | | | 5,654 | | |
|
Professional fees
|
| | | | 665 | | | | | | 1,493 | | |
|
Refund liabilities
|
| | | | 11,943 | | | | | | 7,999 | | |
|
Other
|
| | | | 15,165 | | | | | | 15,000 | | |
|
Total accrued expenses
|
| | | $ | 128,606 | | | | | $ | 151,886 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Balance, beginning of period
|
| | | $ | 16,860 | | | | | $ | 34,734 | | | | | $ | 39,871 | | |
|
Total amount recorded in AOCI
|
| | | | (20,071) | | | | | | 15,817 | | | | | | (7,324) | | |
|
Amount reclassified from AOCI to income
|
| | | | (121) | | | | | | (33,691) | | | | | | 2,187 | | |
|
Balance, end of period
|
| | | $ | (3,332) | | | | | $ | 16,860 | | | | | $ | 34,734 | | |
| | | |
Maturities(1)
|
| |
Effective
Interest Rates(2) |
| |
December 31,
2025 |
| |
December 31,
2024 |
| |||||||||
|
2020 Asset-Backed Secured Note 2 A-2
|
| |
October 2027
|
| | | | 5.13% | | | | | $ | 250,000 | | | | | $ | — | | |
|
2021 Asset-Backed Secured Note 1 B
|
| |
May 2028
|
| | | | 5.95% | | | | | | 61,000 | | | | | | — | | |
|
2021 Asset-Backed Secured Note 1 C
|
| |
May 2028
|
| | | | 8.39% | | | | | | 41,000 | | | | | | — | | |
|
2021 Fund Revolving Credit Facility
|
| |
June 2027(3)
|
| | | | —% | | | | | | — | | | | | | 25,136 | | |
|
2022 Asset-Backed Secured Note 1 A-2
|
| |
April 2029
|
| | | | 5.27% | | | | | | 120,000 | | | | | | — | | |
|
2022 Asset-Backed Secured Note 1 B
|
| |
April 2029
|
| | | | 5.96% | | | | | | 51,000 | | | | | | — | | |
|
2024 Term Loan Facility
|
| |
January 2026
|
| | | | —% | | | | | | — | | | | | | 1,243,640 | | |
|
2024 Revolving Credit Facility
|
| |
December 2026(4)
|
| | | | —% | | | | | | 659,000 | | | | | | 148,000 | | |
|
Series 2024-1 VFN
|
| |
October 2029
|
| | | | —% | | | | | | 75,000 | | | | | | — | | |
|
2024 Asset-Backed Secured Note 1 A-2
|
| |
October 2029
|
| | | | 7.07% | | | | | | 400,000 | | | | | | 400,000 | | |
|
2024 Asset-Backed Secured Note 2 A-2
|
| |
October 2031
|
| | | | 7.31% | | | | | | 400,000 | | | | | | 400,000 | | |
|
2024 Asset-Backed Secured Note 1 B
|
| |
October 2029
|
| | | | 7.77% | | | | | | 85,000 | | | | | | 85,000 | | |
|
2025 Asset-Backed Secured Note 1 A-2
|
| |
March 2030
|
| | | | 6.60% | | | | | | 445,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 2 A-2
|
| |
March 2032
|
| | | | 6.88% | | | | | | 440,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 1 B
|
| |
March 2030
|
| | | | 7.24% | | | | | | 55,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 3 A-2
|
| |
August 2030
|
| | | | 6.46% | | | | | | 395,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 4 A-2
|
| |
August 2032
|
| | | | 6.78% | | | | | | 390,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 3 B
|
| |
August 2030
|
| | | | 6.90% | | | | | | 30,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 5 A-2
|
| |
December 2029
|
| | | | 6.40% | | | | | | 150,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 6 A-2
|
| |
December 2030
|
| | | | 6.40% | | | | | | 335,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 7 A-2
|
| |
December 2032
|
| | | | 6.60% | | | | | | 575,000 | | | | | | — | | |
|
2025 Asset-Backed Secured Note 6 B
|
| |
December 2030
|
| | | | 7.39% | | | | | | 40,000 | | | | | | — | | |
| | | |
Maturities(1)
|
| |
Effective
Interest Rates(2) |
| |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Total Principal debt
|
| | | | | | | | | | 4,997,000 | | | | | | 2,301,776 | | |
|
Less: unamortized debt issuance costs
|
| | | | | | | | | | (241,447) | | | | | | (90,893) | | |
|
Total debt, net of unamortized discount and issuance costs
|
| | | | | | | | | | 4,755,553 | | | | | | 2,210,883 | | |
|
Less: debt, current portion
|
| | | | | | | | | | — | | | | | | (25,136) | | |
|
Total long-term debt, net of current
|
| | | | | | | | | $ | 4,755,553 | | | | | $ | 2,185,747 | | |
| | |||||||||||||||||||
| | For the years ending December 31, | | | | | | | |
| |
2026
|
| | | $ | — | | |
| |
2027
|
| | | | 909,000 | | |
| |
2028
|
| | | | 102,000 | | |
| |
2029
|
| | | | 881,000 | | |
| |
2030
|
| | | | 1,300,000 | | |
| |
Thereafter
|
| | | | 1,805,000 | | |
| |
Total
|
| | | $ | 4,997,000 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Stated interest expense(1)
|
| | | $ | 173,492 | | | | | $ | 154,450 | | | | | $ | 40,939 | | |
|
Amortization of deferred financing costs
|
| | | | 29,012 | | | | | | 23,939 | | | | | | 3,044 | | |
|
Total
|
| | | $ | 202,504 | | | | | $ | 178,389 | | | | | $ | 43,983 | | |
|
Series
|
| |
Class
|
| |
Initial Principal
Amount |
| |
Note Principal
Balance |
| |
Coupon Rate
|
| |
Anticipated
Repayment Date |
| |||||||||
|
2020-2
|
| |
A-2
|
| | | $ | 250,000 | | | | | $ | 250,000 | | | | | | 2.50% | | | |
October 2027
|
|
|
2021-1
|
| |
B
|
| | | $ | 61,000 | | | | | $ | 61,000 | | | | | | 3.60% | | | |
May 2028
|
|
|
2021-1
|
| |
C
|
| | | $ | 41,000 | | | | | $ | 41,000 | | | | | | 5.60% | | | |
May 2028
|
|
|
2022-1
|
| |
A-2
|
| | | $ | 120,000 | | | | | $ | 120,000 | | | | | | 4.60% | | | |
April 2029
|
|
|
2022-1
|
| |
B
|
| | | $ | 51,000 | | | | | $ | 51,000 | | | | | | 5.10% | | | |
April 2029
|
|
|
2024-1
|
| |
A-2
|
| | | $ | 400,000 | | | | | $ | 400,000 | | | | | | 5.20% | | | |
October 2029
|
|
|
2024-1
|
| |
B
|
| | | $ | 85,000 | | | | | $ | 85,000 | | | | | | 5.60% | | | |
October 2029
|
|
|
2024-2
|
| |
A-2
|
| | | $ | 400,000 | | | | | $ | 400,000 | | | | | | 5.40% | | | |
October 2031
|
|
|
2025-1
|
| |
A-2
|
| | | $ | 445,000 | | | | | $ | 445,000 | | | | | | 5.50% | | | |
March 2030
|
|
|
2025-2
|
| |
A-2
|
| | | $ | 440,000 | | | | | $ | 440,000 | | | | | | 5.70% | | | |
March 2032
|
|
|
2025-1
|
| |
B
|
| | | $ | 55,000 | | | | | $ | 55,000 | | | | | | 5.90% | | | |
March 2030
|
|
|
2025-3
|
| |
A-2
|
| | | $ | 395,000 | | | | | $ | 395,000 | | | | | | 5.00% | | | |
August 2030
|
|
|
2025-4
|
| |
A-2
|
| | | $ | 390,000 | | | | | $ | 390,000 | | | | | | 5.20% | | | |
August 2032
|
|
|
2025-3
|
| |
B
|
| | | $ | 30,000 | | | | | $ | 30,000 | | | | | | 5.40% | | | |
August 2030
|
|
|
2025-5
|
| |
A-2
|
| | | $ | 150,000 | | | | | $ | 150,000 | | | | | | 5.30% | | | |
December 2029
|
|
|
2025-6
|
| |
A-2
|
| | | $ | 335,000 | | | | | $ | 335,000 | | | | | | 5.30% | | | |
December 2030
|
|
|
2025-7
|
| |
A-2
|
| | | $ | 575,000 | | | | | $ | 575,000 | | | | | | 5.80% | | | |
December 2032
|
|
|
2025-6
|
| |
B
|
| | | $ | 40,000 | | | | | $ | 40,000 | | | | | | 5.85% | | | |
December 2030
|
|
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Domestic operations
|
| | | $ | (140,115) | | | | | $ | 320,262 | | | | | $ | (76,968) | | |
|
Foreign operations
|
| | | | 1,696 | | | | | | (6,260) | | | | | | (1,696) | | |
|
Total (loss) income before taxes
|
| | | $ | (138,419) | | | | | $ | 314,002 | | | | | $ | (78,664) | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Federal: | | | | | | | | | | | | | | | | | | | |
|
Current
|
| | | $ | 2,141 | | | | | $ | 547 | | | | | $ | — | | |
|
Deferred
|
| | | | 25,714 | | | | | | 134,745 | | | | | | (715) | | |
|
Total federal benefit (expense)
|
| | | | 27,855 | | | | | | 135,292 | | | | | | (715) | | |
| Foreign: | | | | | | | | | | | | | | | | | | | |
|
Current
|
| | | | (2,730) | | | | | | (924) | | | | | | 115 | | |
|
Deferred
|
| | | | 2,328 | | | | | | 2,352 | | | | | | — | | |
|
Total foreign
|
| | | | (402) | | | | | | 1,428 | | | | | | 115 | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| State and local: | | | | | | | | | | | | | | | | | | | |
|
Current
|
| | | | (644) | | | | | | (849) | | | | | | (276) | | |
|
Deferred
|
| | | | (8,294) | | | | | | 8,668 | | | | | | (156) | | |
|
Total state and local
|
| | | | (8,938) | | | | | | 7,819 | | | | | | (432) | | |
|
Total income tax benefit (expense)
|
| | | $ | 18,515 | | | | | $ | 144,539 | | | | | $ | (1,032) | | |
| | |||||||||||||||||||
| | | |
For the year ended December 31, 2025
|
| ||||||
| | | |
Amounts
|
| |
%
|
| |||
|
U.S. federal statutory income tax rate
|
| | | $ | 29,068 | | | |
21%
|
|
|
State and local income taxes(1)
|
| | | | (7,007) | | | |
(5)%
|
|
|
Foreign Operations
|
| | | | (45) | | | |
—%
|
|
|
Non-deductible expenditures
|
| | | | (89) | | | |
—%
|
|
|
Change in valuation allowance
|
| | | | (3,412) | | | |
(3)%
|
|
|
Total income tax benefit (expense)
|
| | | $ | 18,515 | | | |
13%
|
|
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
U.S. federal statutory income tax rate
|
| | | $ | (65,940) | | | | | $ | 16,519 | | |
|
State and local income taxes
|
| | | | 6,177 | | | | | | (341) | | |
|
Foreign Operations
|
| | | | 113 | | | | | | (241) | | |
|
Non-deductible expenditures
|
| | | | (1,540) | | | | | | (2,159) | | |
|
Bargain gain
|
| | | | 114,707 | | | | | | — | | |
|
Change in valuation allowance
|
| | | | 91,022 | | | | | | (14,810) | | |
|
Total income tax benefit (expense)
|
| | | $ | 144,539 | | | | | $ | (1,032) | | |
|
Effective income tax rate
|
| | | | (46)% | | | | | | (1)% | | |
| | | |
As of
December 31, 2025 |
| |||
|
U.S. Federal
|
| | | $ | 165 | | |
| U.S. State | | | | | | | |
|
Florida
|
| | | | 215 | | |
|
New Jersey
|
| | | | 262 | | |
| | | |
As of
December 31, 2025 |
| |||
|
Texas
|
| | | | 248 | | |
|
Other State Jurisdictions
|
| | | | 61 | | |
| Foreign | | | | | | | |
|
Canada
|
| | | | 1,731 | | |
|
Germany
|
| | | | (657) | | |
|
Other Foreign Jurisdictions
|
| | | | 9 | | |
|
Total income tax payments, net of refunds
|
| | | $ | 2,035 | | |
| | |||||||
| | | |
As of December 31,
|
| |||||||||
|
(in thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating loss carryforward
|
| | | $ | 156,051 | | | | | $ | 118,392 | | |
|
Interest expense limitation carryforward
|
| | | | 85,509 | | | | | | 73,781 | | |
|
Reserves / accrued liabilities
|
| | | | 17,929 | | | | | | 15,298 | | |
|
Lease obligations
|
| | | | 79,072 | | | | | | 154,578 | | |
|
Other
|
| | | | — | | | | | | — | | |
|
Gross deferred tax assets
|
| | | | 338,561 | | | | | | 362,049 | | |
|
Valuation allowance
|
| | | | (71,600) | | | | | | (49,069) | | |
|
Total deferred tax assets, net of valuation allowance
|
| | | | 266,961 | | | | | | 312,980 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Goodwill and intangible assets
|
| | | | (90,776) | | | | | | (82,154) | | |
|
Right-of-use asset
|
| | | | (91,226) | | | | | | (192,923) | | |
|
Property and equipment
|
| | | | (241,316) | | | | | | (111,362) | | |
|
Hedge assets / liabilities
|
| | | | 345 | | | | | | (4,432) | | |
|
Other
|
| | | | (9,588) | | | | | | (8,760) | | |
|
Net deferred tax assets (liabilities), net of valuation allowance
|
| | | $ | (165,600) | | | | | $ | (86,651) | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Revenues | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 741,751 | | | | | $ | 683,111 | | | | | $ | 154,294 | | |
|
Interconnection
|
| | | | 105,611 | | | | | | 108,191 | | | | | | 18,998 | | |
|
Other
|
| | | | 40,600 | | | | | | 37,303 | | | | | | 21,228 | | |
|
Non-recurring
|
| | | | 40,709 | | | | | | 34,896 | | | | | | 3,113 | | |
|
Metered power revenues
|
| | | | 58,309 | | | | | | 44,050 | | | | | | 627 | | |
|
Total revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | |
| Significant Segment Expenses: | | | | | | | | | | | | | | | | | | | |
|
Utilities
|
| | | | (197,479) | | | | | | (181,588) | | | | | | (47,109) | | |
|
Real estate
|
| | | | (111,323) | | | | | | (120,047) | | | | | | (24,978) | | |
|
Personnel
|
| | | | (80,944) | | | | | | (81,284) | | | | | | (37,418) | | |
|
Property taxes
|
| | | | (32,093) | | | | | | (40,511) | | | | | | (10,600) | | |
|
Repairs and maintenance
|
| | | | (28,410) | | | | | | (27,449) | | | | | | (11,829) | | |
|
Selling, marketing, general and administrative
|
| | | | (87,724) | | | | | | (102,326) | | | | | | (40,143) | | |
|
Transaction and other costs
|
| | | | (17,710) | | | | | | (69,375) | | | | | | (8,873) | | |
|
Depreciation and amortization
|
| | | | (271,916) | | | | | | (259,575) | | | | | | (50,423) | | |
|
Other income (loss), net
|
| | | | 9,479 | | | | | | 10,678 | | | | | | (1,039) | | |
|
Bargain purchase gain
|
| | | | — | | | | | | 544,097 | | | | | | — | | |
|
(Loss) gain on extinguishment of debt
|
| | | | (7,114) | | | | | | (14,934) | | | | | | 9,782 | | |
|
Interest expense
|
| | | | (241,165) | | | | | | (185,614) | | | | | | (46,170) | | |
|
Income tax benefit (expense)
|
| | | | 18,515 | | | | | | 144,539 | | | | | | (1,032) | | |
|
Other segment items(1)
|
| | | | (59,000) | | | | | | (65,621) | | | | | | (8,124) | | |
|
Segment net (loss) income / Consolidated net (loss) income
|
| | | $ | (119,904) | | | | | $ | 458,541 | | | | | $ | (79,696) | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
United States
|
| | | $ | 906,221 | | | | | $ | 844,277 | | | | | $ | 189,481 | | |
|
Canada
|
| | | | 36,934 | | | | | | 23,103 | | | | | | — | | |
|
United Kingdom
|
| | | | 30,911 | | | | | | 25,986 | | | | | | 2,781 | | |
|
All other countries
|
| | | | 12,914 | | | | | | 14,185 | | | | | | 5,998 | | |
|
Total revenues
|
| | | $ | 986,980 | | | | | $ | 907,551 | | | | | $ | 198,260 | | |
| | | |
As of December 31,
|
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
Property and
equipment, net |
| |
Right-of-use
assets |
| |
Property and
equipment, net |
| |
Right-of-use
assets |
| ||||||||||||
|
United States
|
| | | $ | 3,290,324 | | | | | $ | 348,549 | | | | | $ | 2,667,685 | | | | | $ | 581,349 | | |
|
Canada
|
| | | | 622,378 | | | | | | 1,652 | | | | | | 56,868 | | | | | | 1,932 | | |
|
United Kingdom
|
| | | | 38,387 | | | | | | 5,036 | | | | | | 41,443 | | | | | | 4,740 | | |
|
All other countries
|
| | | | — | | | | | | — | | | | | | 144 | | | | | | 120 | | |
|
Total
|
| | | $ | 3,951,089 | | | | | $ | 355,237 | | | | | $ | 2,766,140 | | | | | $ | 588,141 | | |
| | | | | | |
As of December 31,
|
| |||||||||
| | | | | | |
2025
|
| |
2024
|
| ||||||
| | | |
Fair value Hierarchy
|
| |
Fair Value
|
| |
Fair Value
|
| ||||||
| Financial assets: | | | | | | | | | | | | | | | | |
|
Derivative – interest rate swap
|
| |
Level 2
|
| | | $ | — | | | | | $ | 16,860 | | |
| | | | | | |
As of December 31, 2025
|
| |||||||||
| | | |
Fair value Hierarchy
|
| |
Carrying Value
|
| |
Fair Value
|
| ||||||
| Financial liabilities: | | | | | | | | | | | | | | | | |
|
2024-1 A-2
|
| |
Level 2
|
| | | $ | 375,166 | | | | | $ | 395,225 | | |
|
2024-2 A-2
|
| |
Level 2
|
| | | | 363,912 | | | | | | 384,788 | | |
|
2024-1 B
|
| |
Level 2
|
| | | | 78,952 | | | | | | 82,078 | | |
|
2025-1 A-2
|
| |
Level 2
|
| | | | 427,073 | | | | | | 438,047 | | |
|
2025-2 A-2
|
| |
Level 2
|
| | | | 413,748 | | | | | | 427,856 | | |
|
2025-1 B
|
| |
Level 2
|
| | | | 52,325 | | | | | | 53,635 | | |
|
2025-3 A-2
|
| |
Level 2
|
| | | | 371,962 | | | | | | 381,916 | | |
|
2025-4 A-2
|
| |
Level 2
|
| | | | 357,094 | | | | | | 366,932 | | |
|
2025-3 B
|
| |
Level 2
|
| | | | 28,214 | | | | | | 29,325 | | |
|
2025-5 A-2
|
| |
Level 2
|
| | | | 144,298 | | | | | | 147,051 | | |
|
2025-6 A-2
|
| |
Level 2
|
| | | | 319,494 | | | | | | 323,968 | | |
|
2025-7 A-2
|
| |
Level 2
|
| | | | 549,591 | | | | | | 557,670 | | |
|
2025-6 B
|
| |
Level 2
|
| | | $ | 37,456 | | | | | $ | 38,593 | | |
| | | |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 67,568 | | | | | $ | 140,159 | | |
|
Restricted cash
|
| | | | 245,623 | | | | | | 263,257 | | |
|
Due from related parties
|
| | | | 144,088 | | | | | | 144,451 | | |
|
Accounts receivable, net of allowance for expected credit losses of $5,196 and $2,643 as of March 31, 2026 and December 31, 2025, respectively
|
| | | | 140,291 | | | | | | 90,708 | | |
|
Prepaid assets
|
| | | | 11,737 | | | | | | 7,013 | | |
|
Other current assets
|
| | | | 75,808 | | | | | | 73,307 | | |
|
Total current assets
|
| | | | 685,115 | | | | | | 718,895 | | |
|
Property and equipment, net
|
| | | | 4,005,489 | | | | | | 3,951,089 | | |
|
Right-of-use assets
|
| | | | 344,707 | | | | | | 355,237 | | |
|
Goodwill
|
| | | | 539,741 | | | | | | 541,493 | | |
|
Intangible assets, net
|
| | | | 421,427 | | | | | | 436,299 | | |
|
Other assets
|
| | | | 113,340 | | | | | | 91,410 | | |
|
Total assets
|
| | | $ | 6,109,819 | | | | | $ | 6,094,423 | | |
| Liabilities and member’s deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 39,099 | | | | | $ | 34,477 | | |
|
Accrued expenses
|
| | | | 120,983 | | | | | | 128,606 | | |
|
Due to related parties
|
| | | | 3,167 | | | | | | — | | |
|
Contract liabilities, current
|
| | | | 100,866 | | | | | | 96,358 | | |
|
Operating lease liabilities, current
|
| | | | 42,377 | | | | | | 41,755 | | |
|
Finance lease liabilities, current
|
| | | | 14,317 | | | | | | 15,020 | | |
|
Total current liabilities
|
| | | | 320,809 | | | | | | 316,216 | | |
|
Contract liabilities, net of current portion
|
| | | | 153,882 | | | | | | 122,762 | | |
|
Long-term debt, net of deferred financing costs
|
| | | | 4,841,862 | | | | | | 4,755,553 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 381,251 | | | | | | 391,577 | | |
|
Finance lease liabilities, net of current portion
|
| | | | 425,261 | | | | | | 428,364 | | |
|
Deferred tax liabilities
|
| | | | 147,649 | | | | | | 165,600 | | |
|
Other liabilities, non-current
|
| | | | 43,114 | | | | | | 41,097 | | |
|
Total liabilities
|
| | | | 6,313,828 | | | | | | 6,221,169 | | |
| Commitments and contingencies (Note 12) | | | | | | | | | | | | | |
| Member’s deficit: | | | | | | | | | | | | | |
|
Member’s interest, 484,000 common units authorized, issued and outstanding as of March 31, 2026 and December 31, 2025
|
| | | | 1,094,620 | | | | | | 1,094,620 | | |
|
Accumulated deficit
|
| | | | (1,291,594) | | | | | | (1,225,641) | | |
|
Accumulated other comprehensive (loss) income
|
| | | | (7,035) | | | | | | 4,275 | | |
|
Total member’s deficit
|
| | | | (204,009) | | | | | | (126,746) | | |
|
Total liabilities and member’s deficit
|
| | | $ | 6,109,819 | | | | | $ | 6,094,423 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Revenues
|
| | | $ | 270,462 | | | | | $ | 232,759 | | |
| Costs and operating expenses: | | | | | | | | | | | | | |
|
Cost of revenues, excluding depreciation and amortization
|
| | | | 136,454 | | | | | | 123,525 | | |
|
Selling, marketing, general and administrative
|
| | | | 25,722 | | | | | | 22,928 | | |
|
Depreciation and amortization
|
| | | | 84,498 | | | | | | 63,733 | | |
|
Transaction and other costs
|
| | | | 10,509 | | | | | | 2,827 | | |
|
Total costs and operating expenses
|
| | | | 257,183 | | | | | | 213,013 | | |
|
Income from operations
|
| | | | 13,279 | | | | | | 19,746 | | |
|
Interest expense
|
| | | | (88,363) | | | | | | (54,553) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (5,313) | | |
|
Other loss, net
|
| | | | (2,618) | | | | | | (253) | | |
|
Loss before income taxes
|
| | | | (77,702) | | | | | | (40,373) | | |
|
Income tax benefit
|
| | | | 11,749 | | | | | | 5,458 | | |
|
Net loss
|
| | | $ | (65,953) | | | | | $ | (34,915) | | |
| Net loss per unit: | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | $ | (0.14) | | | | | $ | (0.07) | | |
| Weighted average common units outstanding: | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 484,000 | | | | | | 484,000 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Net loss
|
| | | $ | (65,953) | | | | | $ | (34,915) | | |
| Other comprehensive loss, net of tax: | | | | | | | | | | | | | |
|
Foreign currency translation adjustment (“CTA”)
|
| | | | (12,234) | | | | | | 6,094 | | |
|
Unrealized gain (loss) on cash flow hedges, net of tax effects of $0 and $253
|
| | | | 924 | | | | | | (15,473) | | |
|
Net income on defined benefit plans, net of tax effects of $0 and $4
|
| | | | — | | | | | | 256 | | |
|
Total other comprehensive loss, net of tax
|
| | | | (11,310) | | | | | | (9,123) | | |
|
Comprehensive loss, net of tax
|
| | | $ | (77,263) | | | | | $ | (44,038) | | |
| | | |
Member’s Interest
|
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Member’s (Deficit) Equity |
| ||||||||||||||||||
| | | |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance as of December 31, 2025
|
| | | | 484,000,000 | | | | | $ | 1,094,620 | | | | | $ | (1,225,641) | | | | | $ | 4,275 | | | | | $ | (126,746) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | (65,953) | | | | | | — | | | | | | (65,953) | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,310) | | | | | | (11,310) | | |
|
Balance as of March 31, 2026
|
| | | | 484,000,000 | | | | | $ | 1,094,620 | | | | | $ | (1,291,594) | | | | | $ | (7,035) | | | | | $ | (204,009) | | |
|
Balance as of December 31, 2024
|
| | | | 484,000,000 | | | | | | 1,092,299 | | | | | | (320,736) | | | | | | 6,861 | | | | | | 778,424 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | (34,915) | | | | | | — | | | | | | (34,915) | | |
|
Contributions from member
|
| | | | — | | | | | | 499 | | | | | | — | | | | | | — | | | | | | 499 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,123) | | | | | | (9,123) | | |
|
Balance as of March 31, 2025
|
| | | | 484,000,000 | | | | | $ | 1,092,798 | | | | | $ | (355,651) | | | | | $ | (2,262) | | | | | $ | 734,885 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (65,953) | | | | | $ | (34,915) | | |
|
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 84,498 | | | | | | 63,733 | | |
|
Amortization of deferred financing costs
|
| | | | 11,951 | | | | | | 5,512 | | |
|
Net periodic pension and OPEB cost
|
| | | | — | | | | | | 98 | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | 5,313 | | |
|
Deferred income tax benefit
|
| | | | (15,668) | | | | | | (5,822) | | |
|
Gain on modification of leases
|
| | | | — | | | | | | (51) | | |
|
Unrealized loss on foreign exchange transactions
|
| | | | 4,206 | | | | | | — | | |
|
Other operating activities
|
| | | | 1,200 | | | | | | (21) | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (50,668) | | | | | | (39,580) | | |
|
Prepaid and other current assets
|
| | | | (8,187) | | | | | | 1,057 | | |
|
Operating lease right-of-use assets
|
| | | | 10,419 | | | | | | 13,417 | | |
|
Due to (from) related parties
|
| | | | 3,530 | | | | | | (1,068) | | |
|
Other assets
|
| | | | (17,770) | | | | | | (14,889) | | |
|
Accounts payable and accrued expenses
|
| | | | (4,161) | | | | | | (17,211) | | |
|
Other long-term liabilities
|
| | | | 37,885 | | | | | | 37,657 | | |
|
Operating lease liabilities
|
| | | | (9,594) | | | | | | (9,098) | | |
|
Net cash (used in) provided by operating activities
|
| | | | (18,312) | | | | | | 4,132 | | |
| Investing activities | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (135,900) | | | | | | (37,098) | | |
|
Net cash used in investing activities
|
| | | | (135,900) | | | | | | (37,098) | | |
| Financing activities | | | | | | | | | | | | | |
|
Borrowings on long-term debt, net of discount
|
| | | | — | | | | | | 908,204 | | |
|
Repayments on long-term debt
|
| | | | — | | | | | | (646,695) | | |
|
Borrowings on revolving credit facility
|
| | | | 75,000 | | | | | | 20,000 | | |
|
Repayments on revolving credit facility
|
| | | | — | | | | | | (168,000) | | |
|
Repayment of finance lease liabilities
|
| | | | (3,110) | | | | | | (4,013) | | |
|
Contributions from member
|
| | | | — | | | | | | 499 | | |
|
Payment of debt financing cost
|
| | | | (443) | | | | | | (20,847) | | |
|
Net cash provided by financing activities
|
| | | | 71,447 | | | | | | 89,148 | | |
|
Effect of foreign currency exchange rates on cash, cash equivalents and restricted cash
|
| | | | (2,099) | | | | | | (2,635) | | |
| Cash, cash equivalents and restricted cash | | | | | | | | | | | | | |
|
Net change in cash, cash equivalents and restricted cash
|
| | | | (84,864) | | | | | | 53,547 | | |
|
Balance, beginning of period
|
| | | | 403,416 | | | | | | 120,587 | | |
|
Balance, end of period
|
| | | $ | 318,552 | | | | | $ | 174,134 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 67,568 | | | | | $ | 93,201 | | |
|
Restricted cash
|
| | | | 245,623 | | | | | | 80,933 | | |
|
Long term restricted cash held within Other assets
|
| | | | 5,361 | | | | | | — | | |
|
Total cash and cash equivalents and restricted cash
|
| | | $ | 318,552 | | | | | $ | 174,134 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
|
Taxes paid
|
| | | $ | 1,875 | | | | | $ | 205 | | |
|
Interest paid
|
| | | $ | 77,753 | | | | | $ | 49,834 | | |
| | | |
Revenues from
contracts with customers |
| |
Revenues from
leases(2) |
| |
Total revenues
|
| |||||||||
| For the three months ended March 31, 2026 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 163,019 | | | | | $ | 40,322 | | | | | $ | 203,341 | | |
|
Interconnection
|
| | | | 24,912 | | | | | | 41 | | | | | | 24,953 | | |
|
Other
|
| | | | 6,259 | | | | | | 6,764 | | | | | | 13,023 | | |
|
Recurring revenues
|
| | | | 194,190 | | | | | | 47,127 | | | | | | 241,317 | | |
|
Non-recurring revenues(1)
|
| | | | 3,481 | | | | | | 3,875 | | | | | | 7,356 | | |
|
Metered power revenues
|
| | | | 13,779 | | | | | | 8,010 | | | | | | 21,789 | | |
|
Total revenues
|
| | | $ | 211,450 | | | | | $ | 59,012 | | | | | $ | 270,462 | | |
| For the three months ended March 31, 2025 | | | | | | | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 151,856 | | | | | $ | 23,389 | | | | | $ | 175,245 | | |
|
Interconnection
|
| | | | 26,535 | | | | | | 6 | | | | | | 26,541 | | |
|
Other
|
| | | | 7,328 | | | | | | 2,285 | | | | | | 9,613 | | |
|
Recurring revenues
|
| | | | 185,719 | | | | | | 25,680 | | | | | | 211,399 | | |
|
Non-recurring revenues(1)
|
| | | | 6,514 | | | | | | 2,463 | | | | | | 8,977 | | |
|
Metered power revenues
|
| | | | 8,442 | | | | | | 3,941 | | | | | | 12,383 | | |
|
Total revenues
|
| | | $ | 200,675 | | | | | $ | 32,084 | | | | | $ | 232,759 | | |
| | | |
Accounts
receivable, net(1) |
| |
Contract
assets, current |
| |
Contract
assets, non-current |
| |
Contract
liabilities, current |
| |
Contract
liabilities, non-current |
| |||||||||||||||
|
Beginning balances as of January 1, 2026
|
| | | | 90,708 | | | | | | 26,588 | | | | | | 1,557 | | | | | | 96,358 | | | | | | 122,762 | | |
|
Closing balances as of March 31, 2026
|
| | | | 140,291 | | | | | | 33,083 | | | | | | 2,369 | | | | | | 100,866 | | | | | | 153,882 | | |
|
Increase
|
| | | $ | 49,583 | | | | | $ | 6,495 | | | | | $ | 812 | | | | | $ | 4,508 | | | | | $ | 31,120 | | |
| | | |
Remaining
2026 |
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
Thereafter
|
| ||||||||||||||||||
|
Colocation
|
| | | $ | 510,070 | | | | | $ | 427,925 | | | | | $ | 261,298 | | | | | $ | 156,233 | | | | | $ | 71,473 | | | | | $ | 65,592 | | |
|
Interconnection
|
| | | | 79,082 | | | | | | 54,810 | | | | | | 29,600 | | | | | | 14,094 | | | | | | 6,499 | | | | | | 6,144 | | |
|
Other revenue
|
| | | | 22,103 | | | | | | 23,330 | | | | | | 19,730 | | | | | | 11,011 | | | | | | 10,202 | | | | | | 7,338 | | |
|
Total
|
| | | $ | 611,255 | | | | | $ | 506,065 | | | | | $ | 310,628 | | | | | $ | 181,338 | | | | | $ | 88,174 | | | | | $ | 79,074 | | |
| | | |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
|
Land
|
| | | $ | 557,027 | | | | | $ | 552,915 | | |
|
Buildings and improvements
|
| | | | 1,718,745 | | | | | | 1,725,357 | | |
|
Finance leases
|
| | | | 575,936 | | | | | | 578,004 | | |
|
Leasehold improvements
|
| | | | 510,715 | | | | | | 507,773 | | |
|
Machinery and equipment
|
| | | | 889,085 | | | | | | 859,706 | | |
|
Construction in progress
|
| | | | 318,083 | | | | | | 223,551 | | |
|
Computer networking
|
| | | | 18,311 | | | | | | 18,058 | | |
| | | |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
|
Other
|
| | | | 17,011 | | | | | | 17,120 | | |
|
Property and equipment, total
|
| | | | 4,604,913 | | | | | | 4,482,484 | | |
|
Less: accumulated depreciation
|
| | | | (599,424) | | | | | | (531,395) | | |
|
Property and equipment, net
|
| | | $ | 4,005,489 | | | | | $ | 3,951,089 | | |
| | |||||||||||||
| | | |
As of March 31, 2026
|
| |
As of December 31, 2025
|
| ||||||||||||||||||||||||||||||
| | | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Total
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Total
|
| ||||||||||||||||||
| Finite-lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer Relationships
|
| | | $ | 570,987 | | | | | $ | (163,403) | | | | | $ | 407,584 | | | | | $ | 572,854 | | | | | $ | (154,104) | | | | | $ | 418,750 | | |
|
Developed Technology
|
| | | | 42,000 | | | | | | (31,500) | | | | | | 10,500 | | | | | | 42,000 | | | | | | (28,000) | | | | | | 14,000 | | |
|
Lease in place
|
| | | | 5,696 | | | | | | (2,942) | | | | | | 2,754 | | | | | | 5,696 | | | | | | (2,742) | | | | | | 2,954 | | |
|
IP Addresses
|
| | | | 286 | | | | | | (286) | | | | | | — | | | | | | 286 | | | | | | (286) | | | | | | — | | |
|
Patents
|
| | | | 450 | | | | | | (35) | | | | | | 415 | | | | | | 450 | | | | | | (29) | | | | | | 421 | | |
|
Total finite-lived intangibles
|
| | | | 619,419 | | | | | | (198,166) | | | | | | 421,253 | | | | | | 621,286 | | | | | | (185,161) | | | | | | 436,125 | | |
| Indefinite-lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trademarks
|
| | | | 24 | | | | | | — | | | | | | 24 | | | | | | 24 | | | | | | — | | | | | | 24 | | |
|
Internet Domain
|
| | | | 150 | | | | | | — | | | | | | 150 | | | | | | 150 | | | | | | — | | | | | | 150 | | |
|
Total indefinite-lived
|
| | | | 174 | | | | | | — | | | | | | 174 | | | | | | 174 | | | | | | — | | | | | | 174 | | |
|
Total intangibles
|
| | | | 619,593 | | | | | | (198,166) | | | | | | 421,427 | | | | | $ | 621,460 | | | | | $ | (185,161) | | | | | $ | 436,299 | | |
| | For the years ending December 31, | | | | | | | |
| |
Remaining portion of 2026
|
| | | $ | 41,500 | | |
| |
2027
|
| | | | 42,373 | | |
| |
2028
|
| | | | 42,373 | | |
| |
2029
|
| | | | 41,979 | | |
| |
2030
|
| | | | 41,695 | | |
| |
Thereafter
|
| | | | 211,333 | | |
| |
Estimated future amortization expense of definite-lived intangible assets
|
| | | $ | 421,253 | | |
| | ||||||||
| | | |
For the three months ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Operating lease cost: | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 17,949 | | | | | $ | 24,600 | | |
| Finance lease cost: | | | | | | | | | | | | | |
|
Amortization of right-of-use assets
|
| | | | 8,811 | | | | | | 10,717 | | |
|
Interest on lease liabilities
|
| | | | 9,193 | | | | | | 10,080 | | |
|
Total finance lease cost
|
| | | $ | 18,004 | | | | | $ | 20,797 | | |
|
Short-term lease cost
|
| | | | 357 | | | | | | 583 | | |
|
Sublease income
|
| | | | (507) | | | | | | (507) | | |
|
Total lease cost
|
| | | $ | 35,803 | | | | | $ | 45,473 | | |
| | | |
For the three months ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
|
Operating cash flows used by operating leases
|
| | | $ | (17,124) | | | | | $ | (20,281) | | |
|
Operating cash flows used by finance leases
|
| | | | (9,193) | | | | | | (10,080) | | |
|
Financing cash flows used by finance leases
|
| | | | (3,110) | | | | | | (4,013) | | |
| Derecognition of right-of-use assets | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | — | | | | | $ | 2,974 | | |
| Derecognition of lease liabilities | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | — | | | | | $ | 3,025 | | |
|
Weighted average remaining lease term (in years) – operating leases
|
| | | | 9.9 | | | | | | 9.0 | | |
|
Weighted average remaining lease term (in years) – finance leases
|
| | | | 17.8 | | | | | | 17.6 | | |
|
Weighted average discount rate – operating leases
|
| | | | 7.1% | | | | | | 7.6% | | |
|
Weighted average discount rate – finance leases
|
| | | | 8.4% | | | | | | 9.0% | | |
|
For the years ending December 31,
|
| |
Operating
Leases |
| |
Finance Leases
|
| ||||||
|
Remaining portion of 2026
|
| | | $ | 51,326 | | | | | $ | 36,033 | | |
|
2027
|
| | | | 68,841 | | | | | | 41,568 | | |
|
2028
|
| | | | 70,224 | | | | | | 38,301 | | |
|
2029
|
| | | | 67,934 | | | | | | 39,212 | | |
|
2030
|
| | | | 54,736 | | | | | | 40,145 | | |
|
Thereafter
|
| | | | 303,103 | | | | | | 751,280 | | |
|
Total lease payments
|
| | | $ | 616,164 | | | | | $ | 946,539 | | |
|
Imputed interest
|
| | | | (192,536) | | | | | | (506,961) | | |
|
Total lease liabilities
|
| | | $ | 423,628 | | | | | $ | 439,578 | | |
| | | |
For the three months ended March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Fixed lease revenue
|
| | | $ | 50,193 | | | | | $ | 27,579 | | |
|
Variable lease revenue
|
| | | | 8,819 | | | | | | 4,505 | | |
|
Total operating lease revenue
|
| | | $ | 59,012 | | | | | $ | 32,084 | | |
| | For the years ending December 31, | | | | | | | |
| |
Remaining portion of 2026
|
| | | $ | 155,033 | | |
| |
2027
|
| | | | 226,468 | | |
| |
2028
|
| | | | 222,940 | | |
| |
2029
|
| | | | 221,008 | | |
| |
2030
|
| | | | 195,987 | | |
| |
Thereafter
|
| | | | 241,571 | | |
| |
Total minimum lease receipts
|
| | | $ | 1,263,007 | | |
| | | |
As of
March 31, 2026 |
| |
As of
December 31, 2025 |
| ||||||
|
Land
|
| | | $ | 88,009 | | | | | $ | 88,009 | | |
|
Buildings and improvements
|
| | | | 424,541 | | | | | | 423,798 | | |
|
Leasehold improvements
|
| | | | 66,473 | | | | | | 66,473 | | |
|
Machinery and equipment
|
| | | | 170,287 | | | | | | 169,427 | | |
|
Computer networking
|
| | | | 280 | | | | | | 280 | | |
|
Other
|
| | | | 75 | | | | | | 75 | | |
|
Property and equipment, total
|
| | | $ | 749,665 | | | | | $ | 748,062 | | |
|
Less: accumulated depreciation
|
| | | | (59,370) | | | | | | (47,316) | | |
|
Property and equipment, net
|
| | | $ | 690,295 | | | | | $ | 700,746 | | |
| | | |
As of
March 31, 2026 |
| |
As of
December 31, 2025 |
| ||||||
| Other current assets: | | | | | | | | | | | | | |
|
Contract assets, current
|
| | | $ | 33,083 | | | | | $ | 26,588 | | |
|
Deferred rent
|
| | | | 1,248 | | | | | | 2,460 | | |
|
Deferred commissions
|
| | | | 13,154 | | | | | | 12,272 | | |
|
Indemnification asset
|
| | | | 16,130 | | | | | | 16,413 | | |
|
Other
|
| | | | 12,193 | | | | | | 15,574 | | |
|
Total other current assets
|
| | | $ | 75,808 | | | | | $ | 73,307 | | |
| | | |
As of
March 31, 2026 |
| |
As of
December 31, 2025 |
| ||||||
| Accrued expenses: | | | | | | | | | | | | | |
|
Compensation
|
| | | $ | 19,916 | | | | | $ | 29,775 | | |
|
Property and other taxes
|
| | | | 44,941 | | | | | | 41,418 | | |
|
Utilities
|
| | | | 22,195 | | | | | | 23,285 | | |
|
Interest payable
|
| | | | 5,265 | | | | | | 5,290 | | |
|
Rent
|
| | | | 961 | | | | | | 969 | | |
|
Professional fees
|
| | | | 1,300 | | | | | | 665 | | |
|
Refund liabilities
|
| | | | 10,992 | | | | | | 11,943 | | |
|
Other
|
| | | | 15,413 | | | | | | 15,261 | | |
|
Total accrued expenses
|
| | | $ | 120,983 | | | | | $ | 128,606 | | |
| | | |
For the three months ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Balance, beginning of period
|
| | | $ | (3,332) | | | | | $ | 16,860 | | |
|
Total amount recorded in AOCI
|
| | | | 750 | | | | | | (15,163) | | |
|
Amount reclassified from AOCI to income
|
| | | | 174 | | | | | | (57) | | |
|
Balance, end of period
|
| | | $ | (2,408) | | | | | $ | 1,640 | | |
| | | |
Maturities(1)
|
| |
Effective
Interest Rates(2) |
| |
March 31, 2026
|
| |
December 31,
2025 |
| |||||||||
|
2020 Asset-Backed Secured Note 2 A-2
|
| |
October 2027
|
| | | | 5.13% | | | | | $ | 250,000 | | | | | $ | 250,000 | | |
|
2021 Asset-Backed Secured Note 1 B
|
| |
May 2028
|
| | | | 5.95% | | | | | | 61,000 | | | | | | 61,000 | | |
|
2021 Asset-Backed Secured Note 1 C
|
| |
May 2028
|
| | | | 8.39% | | | | | | 41,000 | | | | | | 41,000 | | |
|
2022 Asset-Backed Secured Note 1 A-2
|
| |
April 2029
|
| | | | 5.27% | | | | | | 120,000 | | | | | | 120,000 | | |
|
2022 Asset-Backed Secured Note 1 B
|
| |
April 2029
|
| | | | 5.96% | | | | | | 51,000 | | | | | | 51,000 | | |
|
2024 Revolving Credit Facility
|
| |
December 2026(3)
|
| | | | —% | | | | | | 734,000 | | | | | | 659,000 | | |
|
Series 2024-1 VFN
|
| |
October 2029
|
| | | | —% | | | | | | 75,000 | | | | | | 75,000 | | |
|
2024 Asset-Backed Secured Note 1 A-2
|
| |
October 2029
|
| | | | 7.07% | | | | | | 400,000 | | | | | | 400,000 | | |
|
2024 Asset-Backed Secured Note 2 A-2
|
| |
October 2031
|
| | | | 7.31% | | | | | | 400,000 | | | | | | 400,000 | | |
|
2024 Asset-Backed Secured Note 1 B
|
| |
October 2029
|
| | | | 7.77% | | | | | | 85,000 | | | | | | 85,000 | | |
|
2025 Asset-Backed Secured Note 1 A-2
|
| |
March 2030
|
| | | | 6.60% | | | | | | 445,000 | | | | | | 445,000 | | |
|
2025 Asset-Backed Secured Note 2 A-2
|
| |
March 2032
|
| | | | 6.88% | | | | | | 440,000 | | | | | | 440,000 | | |
|
2025 Asset-Backed Secured Note 1 B
|
| |
March 2030
|
| | | | 7.24% | | | | | | 55,000 | | | | | | 55,000 | | |
|
2025 Asset-Backed Secured Note 3 A-2
|
| |
August 2030
|
| | | | 6.46% | | | | | | 395,000 | | | | | | 395,000 | | |
|
2025 Asset-Backed Secured Note 4 A-2
|
| |
August 2032
|
| | | | 6.78% | | | | | | 390,000 | | | | | | 390,000 | | |
|
2025 Asset-Backed Secured Note 3 B
|
| |
August 2030
|
| | | | 6.90% | | | | | | 30,000 | | | | | | 30,000 | | |
|
2025 Asset-Backed Secured Note 5 A-2
|
| |
December 2029
|
| | | | 6.40% | | | | | | 150,000 | | | | | | 150,000 | | |
|
2025 Asset-Backed Secured Note 6 A-2
|
| |
December 2030
|
| | | | 6.40% | | | | | | 335,000 | | | | | | 335,000 | | |
|
2025 Asset-Backed Secured Note 7 A-2
|
| |
December 2032
|
| | | | 6.60% | | | | | | 575,000 | | | | | | 575,000 | | |
|
2025 Asset-Backed Secured Note 6 B
|
| |
December 2030
|
| | | | 7.39% | | | | | | 40,000 | | | | | | 40,000 | | |
|
Total Principal debt
|
| | | | | | | | | | | | | 5,072,000 | | | | | | 4,997,000 | | |
|
Less: unamortized debt issuance costs
|
| | | | | | | | | | | | | (230,138) | | | | | | (241,447) | | |
|
Total debt, net of unamortized discount and issuance costs
|
| | | | | | | | | | | | | 4,841,862 | | | | | | 4,755,553 | | |
|
Less: debt, current portion
|
| | | | | | | | | | | | | — | | | | | | — | | |
|
Total long-term debt, net of current
|
| | | | | | | | | | | | $ | 4,841,862 | | | | | $ | 4,755,553 | | |
| | For the years ending December 31, | | | | | | | |
| |
Remaining portion of 2026
|
| | | $ | — | | |
| |
2027
|
| | | | 984,000 | | |
| |
2028
|
| | | | 102,000 | | |
| |
2029
|
| | | | 881,000 | | |
| |
2030
|
| | | | 1,300,000 | | |
| |
Thereafter
|
| | | | 1,805,000 | | |
| |
Total
|
| | | $ | 5,072,000 | | |
| | | |
For the three months ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Stated interest expense(1)
|
| | | $ | 68,151 | | | | | $ | 37,940 | | |
|
Amortization of deferred financing costs
|
| | | | 11,951 | | | | | | 5,512 | | |
|
Total
|
| | | $ | 80,102 | | | | | $ | 43,452 | | |
|
Series
|
| |
Class
|
| |
Initial Principal
Amount |
| |
Note Principal
Balance |
| |
Coupon Rate
|
| |
Anticipated
Repayment Date |
| ||||||||||||
|
2020-2
|
| | | | A-2 | | | | | $ | 250,000 | | | | | $ | 250,000 | | | | | | 2.50% | | | |
October 2027
|
|
|
2021-1
|
| | | | B | | | | | $ | 61,000 | | | | | $ | 61,000 | | | | | | 3.60% | | | |
May 2028
|
|
|
2021-1
|
| | | | C | | | | | $ | 41,000 | | | | | $ | 41,000 | | | | | | 5.60% | | | |
May 2028
|
|
|
2022-1
|
| | | | A-2 | | | | | $ | 120,000 | | | | | $ | 120,000 | | | | | | 4.60% | | | |
April 2029
|
|
|
2022-1
|
| | | | B | | | | | $ | 51,000 | | | | | $ | 51,000 | | | | | | 5.10% | | | |
April 2029
|
|
|
2024-1
|
| | | | A-2 | | | | | $ | 400,000 | | | | | $ | 400,000 | | | | | | 5.20% | | | |
October 2029
|
|
|
2024-1
|
| | | | B | | | | | $ | 85,000 | | | | | $ | 85,000 | | | | | | 5.60% | | | |
October 2029
|
|
|
2024-2
|
| | | | A-2 | | | | | $ | 400,000 | | | | | $ | 400,000 | | | | | | 5.40% | | | |
October 2031
|
|
|
Series
|
| |
Class
|
| |
Initial Principal
Amount |
| |
Note Principal
Balance |
| |
Coupon Rate
|
| |
Anticipated
Repayment Date |
| ||||||||||||
|
2025-1
|
| | | | A-2 | | | | | $ | 445,000 | | | | | $ | 445,000 | | | | | | 5.50% | | | |
March 2030
|
|
|
2025-2
|
| | | | A-2 | | | | | $ | 440,000 | | | | | $ | 440,000 | | | | | | 5.70% | | | |
March 2032
|
|
|
2025-1
|
| | | | B | | | | | $ | 55,000 | | | | | $ | 55,000 | | | | | | 5.90% | | | |
March 2030
|
|
|
2025-3
|
| | | | A-2 | | | | | $ | 395,000 | | | | | $ | 395,000 | | | | | | 5.00% | | | |
August 2030
|
|
|
2025-4
|
| | | | A-2 | | | | | $ | 390,000 | | | | | $ | 390,000 | | | | | | 5.20% | | | |
August 2032
|
|
|
2025-3
|
| | | | B | | | | | $ | 30,000 | | | | | $ | 30,000 | | | | | | 5.40% | | | |
August 2030
|
|
|
2025-5
|
| | | | A-2 | | | | | $ | 150,000 | | | | | $ | 150,000 | | | | | | 5.30% | | | |
December 2029
|
|
|
2025-6
|
| | | | A-2 | | | | | $ | 335,000 | | | | | $ | 335,000 | | | | | | 5.30% | | | |
December 2030
|
|
|
2025-7
|
| | | | A-2 | | | | | $ | 575,000 | | | | | $ | 575,000 | | | | | | 5.80% | | | |
December 2032
|
|
|
2025-6
|
| | | | B | | | | | $ | 40,000 | | | | | $ | 40,000 | | | | | | 5.85% | | | |
December 2030
|
|
| | | |
As of
|
| |||||||||
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Series 2020-2 Notes
|
| | | $ | 9,814 | | | | | $ | 11,316 | | |
|
Series 2021-1 Notes
|
| | | | 5,113 | | | | | | 5,661 | | |
|
Series 2022-1 Notes
|
| | | | 3,484 | | | | | | 3,744 | | |
|
Series 2024-1/2 Notes
|
| | | | 63,922 | | | | | | 66,970 | | |
|
Series 2025-1/2 Notes
|
| | | | 44,935 | | | | | | 46,854 | | |
|
Series 2025-3/4 Notes
|
| | | | 55,582 | | | | | | 57,730 | | |
|
Series 2025-5/6/7 Notes
|
| | | | 47,328 | | | | | | 49,162 | | |
| | | |
For the three months ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Revenues | | | | | | | | | | | | | |
|
Colocation
|
| | | $ | 203,341 | | | | | $ | 175,245 | | |
|
Interconnection
|
| | | | 24,953 | | | | | | 26,541 | | |
|
Other
|
| | | | 13,023 | | | | | | 9,613 | | |
|
Non-recurring
|
| | | | 7,356 | | | | | | 8,977 | | |
|
Metered power revenues
|
| | | | 21,789 | | | | | | 12,383 | | |
|
Total revenues
|
| | | $ | 270,462 | | | | | $ | 232,759 | | |
| Significant Segment Expenses: | | | | | | | | | | | | | |
|
Utilities
|
| | | | (54,808) | | | | | | (45,040) | | |
|
Real estate
|
| | | | (23,036) | | | | | | (29,954) | | |
|
Personnel
|
| | | | (22,500) | | | | | | (20,464) | | |
|
Property taxes
|
| | | | (11,656) | | | | | | (8,164) | | |
|
Repairs and maintenance
|
| | | | (7,547) | | | | | | (5,813) | | |
|
Selling, marketing, general and administrative
|
| | | | (25,722) | | | | | | (22,928) | | |
|
Transaction and other costs
|
| | | | (10,509) | | | | | | (2,827) | | |
|
Depreciation and amortization
|
| | | | (84,498) | | | | | | (63,733) | | |
|
Other loss, net
|
| | | | (2,618) | | | | | | (253) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (5,313) | | |
|
Interest expense
|
| | | | (88,363) | | | | | | (54,553) | | |
|
Income tax benefit
|
| | | | 11,749 | | | | | | 5,458 | | |
|
Other segment items(1)
|
| | | | (16,907) | | | | | | (14,090) | | |
|
Segment net loss / Consolidated net loss
|
| | | $ | (65,953) | | | | | $ | (34,915) | | |
| | | |
For the three months ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
United States
|
| | | $ | 241,087 | | | | | $ | 217,706 | | |
|
Canada
|
| | | | 22,018 | | | | | | 5,253 | | |
|
United Kingdom
|
| | | | 5,513 | | | | | | 6,382 | | |
|
All other countries
|
| | | | 1,844 | | | | | | 3,418 | | |
|
Total revenues
|
| | | $ | 270,462 | | | | | $ | 232,759 | | |
| | | |
Property and equipment, net
|
| |
Right-of-use assets
|
| ||||||||||||||||||
| | | |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||||||||
|
United States
|
| | | $ | 3,369,136 | | | | | $ | 3,290,324 | | | | | $ | 338,260 | | | | | $ | 348,549 | | |
|
Canada
|
| | | | 600,172 | | | | | | 622,378 | | | | | | 1,525 | | | | | | 1,652 | | |
|
United Kingdom
|
| | | | 36,181 | | | | | | 38,387 | | | | | | 4,922 | | | | | | 5,036 | | |
|
Total
|
| | | $ | 4,005,489 | | | | | $ | 3,951,089 | | | | | $ | 344,707 | | | | | $ | 355,237 | | |
| | | |
Fair Value
Hierarchy |
| |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
| | | |
Fair Value
|
| |
Fair Value
|
| |||||||||
| Financial assets: | | | | | | | | | | | | | | | | |
|
Derivative – interest rate swap
|
| |
Level 2
|
| | | $ | 750 | | | | | $ | — | | |
| | | |
Fair Value
Hierarchy |
| |
As of December 31, 2025
|
| |||||||||
| | | |
Carrying Value
|
| |
Fair Value
|
| |||||||||
| Financial liabilities: | | | | | | | | | | | | | | | | |
|
2024-1 A-2
|
| |
Level 2
|
| | | $ | 375,166 | | | | | $ | 395,225 | | |
|
2024-2 A-2
|
| |
Level 2
|
| | | $ | 363,912 | | | | | $ | 384,788 | | |
|
2024-1 B
|
| |
Level 2
|
| | | $ | 78,952 | | | | | $ | 82,078 | | |
|
2025-1 A-2
|
| |
Level 2
|
| | | $ | 427,073 | | | | | $ | 438,047 | | |
|
2025-2 A-2
|
| |
Level 2
|
| | | $ | 413,748 | | | | | $ | 427,856 | | |
|
2025-1 B
|
| |
Level 2
|
| | | $ | 52,325 | | | | | $ | 53,635 | | |
|
2025-3 A-2
|
| |
Level 2
|
| | | $ | 371,962 | | | | | $ | 381,916 | | |
|
2025-4 A-2
|
| |
Level 2
|
| | | $ | 357,094 | | | | | $ | 366,932 | | |
|
2025-3 B
|
| |
Level 2
|
| | | $ | 28,214 | | | | | $ | 29,325 | | |
|
2025-5 A-2
|
| |
Level 2
|
| | | $ | 144,298 | | | | | $ | 147,051 | | |
|
2025-6 A-2
|
| |
Level 2
|
| | | $ | 319,494 | | | | | $ | 323,968 | | |
|
2025-7 A-2
|
| |
Level 2
|
| | | $ | 549,591 | | | | | $ | 557,670 | | |
|
2025-6 B
|
| |
Level 2
|
| | | $ | 37,456 | | | | | $ | 38,593 | | |
| | | |
Fair Value
Hierarchy |
| |
As of March 31, 2026
|
| |||||||||
| | | |
Carrying Value
|
| |
Fair Value
|
| |||||||||
| Financial liabilities: | | | | | | | | | | | | | | | | |
|
2020-2 A-2
|
| |
Level 2
|
| | | $ | 240,186 | | | | | $ | 239,653 | | |
|
2021-1 B
|
| |
Level 2
|
| | | $ | 58,121 | | | | | $ | 57,798 | | |
|
2021-1 C
|
| |
Level 2
|
| | | $ | 38,766 | | | | | $ | 38,567 | | |
|
2022-1 A-2
|
| |
Level 2
|
| | | $ | 117,737 | | | | | $ | 116,909 | | |
|
2022-1 B
|
| |
Level 2
|
| | | $ | 49,779 | | | | | $ | 49,453 | | |
|
2024-1 A-2
|
| |
Level 2
|
| | | $ | 376,606 | | | | | $ | 388,641 | | |
|
2024-2 A-2
|
| |
Level 2
|
| | | $ | 365,174 | | | | | $ | 381,116 | | |
|
2024-1 B
|
| |
Level 2
|
| | | $ | 79,298 | | | | | $ | 81,494 | | |
|
2025-1 A-2
|
| |
Level 2
|
| | | $ | 428,002 | | | | | $ | 435,054 | | |
|
2025-2 A-2
|
| |
Level 2
|
| | | $ | 414,601 | | | | | $ | 422,941 | | |
|
2025-1 B
|
| |
Level 2
|
| | | $ | 52,462 | | | | | $ | 53,331 | | |
|
2025-3 A-2
|
| |
Level 2
|
| | | $ | 373,037 | | | | | $ | 377,549 | | |
|
2025-4 A-2
|
| |
Level 2
|
| | | $ | 358,085 | | | | | $ | 362,419 | | |
|
2025-3 B
|
| |
Level 2
|
| | | $ | 28,296 | | | | | $ | 29,381 | | |
|
2025-5 A-2
|
| |
Level 2
|
| | | $ | 144,620 | | | | | $ | 145,965 | | |
|
2025-6 A-2
|
| |
Level 2
|
| | | $ | 320,168 | | | | | $ | 321,791 | | |
|
2025-7 A-2
|
| |
Level 2
|
| | | $ | 550,321 | | | | | $ | 549,620 | | |
|
2025-6 B
|
| |
Level 2
|
| | | $ | 37,564 | | | | | $ | 38,440 | | |
| | Morgan Stanley | | |
TD Securities
|
| |
Wells Fargo Securities
|
|
| | BofA Securities | | |
BMO Capital Markets
|
| |
Scotiabank
|
|
| |
SEC registration fee
|
| | | $ | 13,810 | | |
| |
Stock exchange listing fee
|
| | | | * | | |
| |
Financial Industry Regulatory Authority filing fee
|
| | | | 15,500 | | |
| |
Printing expenses
|
| | | | * | | |
| |
Legal fees and expenses
|
| | | | * | | |
| |
Accounting fees and expenses
|
| | | | * | | |
| |
Transfer agent and registrar fees
|
| | | | * | | |
| |
Miscellaneous
|
| | | | * | | |
| |
Total
|
| | | $ | * | | |
| |
Exhibit
Number |
| |
Exhibit Description
|
|
| | 1.1 | | | | |
| | 2.1** | | | | |
| | 3.1** | | | | |
| | 3.2** | | | | |
| | 3.3** | | | | |
| | 3.4** | | | | |
| | 4.1** | | | | |
| | 4.2** | | | | |
| | 4.3** | | | | |
| | 4.4** | | | | |
| | 4.5** | | | | |
| | 4.6** | | | | |
| | 4.7** | | | | |
| | 4.8** | | | | |
| | 4.9** | | | | |
| | 4.10** | | | |
| |
Exhibit
Number |
| |
Exhibit Description
|
|
| | 4.11** | | | | |
| | 4.12** | | | | |
| | 4.13** | | | | |
| | 4.14** | | | | |
| | 4.15** | | | | |
| | 4.16** | | | | |
| | 4.17** | | | | |
| | 5.1* | | |
Opinion of Paul, Weiss, Rifkind, Wharton & Garrison LLP as to the validity of the securities being offered
|
|
| | 10.1** | | | | |
| | 10.2** | | | | |
| | 10.3** | | | | |
| | 10.4*† | | | Csquare, Inc. 2026 Omnibus Incentive Plan | |
| | 10.5*† | | | Form of Senior Executive Option Award Agreement | |
| | 10.6*† | | | Form of Director RSU Award Agreement | |
| | 10.7† | | | | |
| | 10.8† | | | | |
| | 10.9† | | | | |
| | 10.10† | | | | |
| |
10.11**
|
| | | |
| |
10.12**
|
| | |
| |
Exhibit
Number |
| |
Exhibit Description
|
|
| |
10.13**
|
| | | |
| |
10.14**
|
| | | |
| |
10.15**
|
| | | |
| | 10.16 | | | | |
| | 21.1** | | | | |
| | 23.1 | | | | |
| | 23.2* | | | Consent of Paul, Weiss, Rifkind, Wharton & Garrison LLP (included in Exhibit 5.1) | |
| | 24.1** | | | | |
| | 99.1** | | | | |
| | 107** | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Spencer Mullee
Spencer Mullee
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
June 24, 2026
|
|
| |
/s/ Steven Cook
Steven Cook
|
| |
Chief Financial Officer
(Principal Financial Officer) |
| |
June 24, 2026
|
|
| |
/s/ Andrea White
Andrea White
|
| |
Chief Accounting Officer
(Principal Accounting Officer) |
| |
June 24, 2026
|
|
| |
*
John Hastings
|
| |
Director
|
| |
June 24, 2026
|
|
| |
*
John Hellmann
|
| |
Director
|
| |
June 24, 2026
|
|
| |
*
Phil Kelley
|
| |
Director
|
| |
June 24, 2026
|
|
| |
*
Udhay Mathialagan
|
| |
Director
|
| |
June 24, 2026
|
|
| |
*
Caroline Petersen
|
| |
Director
|
| |
June 24, 2026
|
|
| |
*
Terri Pizzuto
|
| |
Director
|
| |
June 24, 2026
|
|
| |
*
Jack Waters
|
| |
Director
|
| |
June 24, 2026
|
|
| |
*By:
/s/ Spencer Mullee
Spencer Mullee
as Attorney-in-Fact |
| | | ||||