| Schedule of Long-Term Borrowings |
The following summarizes the Company’s long-term borrowings, net of debt issuance costs as of the period presented: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | September 30, 2026 | | | Maturity Date | | Interest Rate | | Outstanding Principal | | Unamortized debt issuance costs and original issue discounts and premium, net | | Current portion of Long-term Debt | | Outstanding Borrowings, net | Long-term borrowings: | | | | | | | | | | | | | 2030 Convertible Notes | | May 2030 | | 1.750% | | $ | 172,500 | | | $ | (4,065) | | | $ | — | | | $ | 168,435 | | | 2031 Convertible Notes | | October 2031 | | 0.000% | | 1,300,000 | | | (382,574) | | | — | | | 917,426 | | | Cipher Compute 2030 Senior Secured Notes | | November 2030 | | 7.125% | | 1,733,000 | | | (22,748) | | | (48,369) | | | 1,661,883 | | Black Pearl 2031 Senior Secured Notes | | February 2031 | | 6.125% | | 2,000,000 | | | (32,055) | | | (64,167) | | | 1,903,778 | | Stingray 2031 Senior Secured Notes | | June 2031 | | 6.000% | | 810,000 | | | (14,992) | | | — | | | 795,008 | | Vehicle Loans | | Various | | 10.300 | % | | 812 | | | — | | | (168) | | | 644 | | Total Long-term borrowings | | | | | | $ | 6,016,312 | | | $ | (456,434) | | | $ | (112,704) | | | $ | 5,447,174 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2025 | | | Maturity Date | | Interest Rate | | Outstanding Principal | | Unamortized debt issuance costs and original issue discounts and premium, net | | Current portion of Long-term Debt | | Outstanding Borrowings, net | | Long-term borrowings: | | | | | | | | | | | | | 2030 Convertible Notes | | May 2030 | | 1.750% | | $ | 172,500 | | | $ | (4,857) | | | $ | — | | | $ | 167,643 | | | 2031 Convertible Notes | | October 2031 | | 0.000% | | 1,300,000 | | | (429,158) | | | — | | | 870,842 | | | Cipher Compute 2030 Senior Secured Notes | | November 2030 | | 7.125% | | 1,733,000 | | | (22,044) | | | (37,793) | | | 1,673,163 | | Total Long-term borrowings | | | | | | $ | 3,205,500 | | | $ | (456,059) | | | $ | (37,793) | | | $ | 2,711,648 | |
|
| Schedule of Components of Convertible Debt Interest Expense |
The following table summarizes the components of interest expense recognized on the Company's convertible notes for three and nine months ended September 30, 2026 and 2025 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | 2026 | | 2025 | | 2026 | | 2025 | | 2030 Convertible Notes: | | | | | | | | | Contractual interest expense | $ | 755 | | | $ | 755 | | | $ | 2,264 | | | $ | 1,073 | | | Amortization of issuance costs and discount | 267 | | | 261 | | | 797 | | | 371 | | | Total interest expense | $ | 1,022 | | | $ | 1,016 | | | $ | 3,061 | | | $ | 1,444 | | | | | | | | | | | 2031 Convertible Notes: | | | | | | | | | Contractual interest expense | $ | — | | | $ | — | | | $ | — | | | $ | — | | | Amortization of issuance costs and discount | 15,970 | | | — | | | 46,584 | | | — | | | Total interest expense | $ | 15,970 | | | $ | — | | | $ | 46,584 | | | $ | — | |
|
| Schedule of Future Principal Payments |
As of September 30, 2026, aggregate future required minimum principal payments based on the terms of the long-term borrowings were as follows: | | | | | | | | | (in thousands) | | | | Remainder of 2026 | | $ | 40 | | | 2027 | | 188,861 | | | 2028 | | 295,095 | | | 2029 | | 299,631 | | 2030(1) | | 1,606,517 | | Thereafter(2) | | 3,626,168 | | | Total principal of long-term borrowings | | $ | 6,016,312 | | | | | (1) Included in 2030 is $172.5 million of principal related to the 2030 Convertible Notes which may be settled in cash, shares of common stock, or a combination thereof. | (2) Included in Thereafter is $1,300.0 million of principal related to the 2031 Convertible Notes which may be settled in cash, shares of common stock, or a combination thereof. |
|