AGÕæÈ˹ٷ½

STOCK TITAN

Coincheck Reports Financial Results for Fourth Quarter and Year Ended March 31, 2025

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Negative)
Tags

Fourth Quarter Total Revenue Increased 13% Year-over-Year and Decreased 7% Quarter-over-Quarter

Full-Year Total Revenue Increased by 71%

AMSTERDAM--(BUSINESS WIRE)-- Coincheck Group N.V. (Nasdaq: CNCK) (“Coincheck Group�, the “Company� or “Group�), a Dutch public limited liability company and the holding company of Coincheck, Inc. (“Coincheck�), a leading Japanese crypto exchange company, today reported financial results for the fourth quarter and year ended March 31, 2025 (“fiscal 2025�).

Financial Highlights:1

Certain Year-Over-Year Highlights

  • Total revenue increased 13% to Â¥114.6 billion ($764 million) in the fourth quarter of fiscal 2025 from Â¥101.4 billion ($676 million) in the fourth quarter of fiscal 2024, and increased 71%, to Â¥383.3 billion ($2,557 million) in the fiscal 2025 full year from Â¥224.0 billion ($1,495 million) in the fiscal 2024 full year.
  • Gross margin2 decreased 20% to Â¥3.5 billion ($24 million) in the fourth quarter of fiscal 2025, compared to Â¥4.4 billion ($30 million) in the fourth quarter of fiscal 2024, and increased 46% to Â¥13.5 billion ($90 million) in the fiscal 2025 full year, compared to Â¥9.3 billion ($62 million) in the fiscal 2024 full year.
  • Verified Accounts3 increased 16%, to 2,291,103 as of the end of fiscal 2025 from 1,981,152 as of the end of fiscal 2024.
  • Customer Assets4 increased 15%, to Â¥859.2 billion ($5,732 million) as of the end of fiscal 2025, from Â¥744.2 billion ($4,965 million) as of the end of fiscal 2024.
  • Marketplace Trading Volume5 increased 44%, to Â¥337.5 billion ($2,252 million) for the fiscal 2025 full year from Â¥234.6 billion ($1,565 million) for the fiscal 2024 full year. Fluctuations in Marketplace Trading Volume are usually driven by crypto-asset industry market volumes and conditions generally, and the size and level of trading activity at Coincheck specifically, as well as market-price fluctuations in the crypto assets most frequently traded.
  • Net profit was Â¥642 million ($4.3 million) in the fourth quarter of fiscal 2025 compared to Â¥1,953 million ($13.0 million) in the fourth quarter of fiscal 2024, and Net loss was Â¥14,350 million ($95.7 million) in the fiscal 2025 full year, compared to Net profit of Â¥1,967 million ($13.1 million) in the fiscal 2024 full year. A large component of the Net loss results for the fiscal 2025 full year was total transaction expenses6 of Â¥18,321 million ($122.2 million), partially offset by gain from the change in fair value of warrant liability of Â¥1,435 million ($9.6 million) in the third and fourth fiscal quarters.
  • Adjusted EBITDA7 decreased 46%, to Â¥1,692 million ($11.3 million) in the fourth quarter of fiscal 2025 from Â¥3,111 million ($20.8 million) in the fourth quarter of fiscal 2024, and increased 52%, to Â¥5,718 million ($38.1 million) in the fiscal 2025 full year from Â¥3,773 million ($25.2 million) in the fiscal 2024 full year.

Certain Quarter-Over-Quarter Highlights

  • Total revenue decreased 7% to Â¥114.6 billion ($764 million) in the fourth quarter of fiscal 2025, compared to Â¥123.1 billion ($821 million) in the third quarter of fiscal 2025.
  • Gross margin decreased 26% to Â¥3.5 billion ($24 million) in the fourth quarter of fiscal 2025, compared to Â¥4.8 billion ($32 million) in the third quarter of fiscal 2025.
  • Verified Accounts increased 4.3% to 2,291,103 as of the end of the fourth quarter of fiscal 2025, compared to 2,197,619 as of the end of the third quarter of fiscal 2025.
  • Customer Assets decreased 25% to Â¥859.2 billion ($5,732 million) in the fourth quarter of fiscal 2025, compared to Â¥1,142.2 billion ($7,620 million) in the third quarter of fiscal 2025.
  • Marketplace Trading Volume decreased 22% to Â¥92.0 billion ($614 million) in the fourth quarter of fiscal 2025, compared to Â¥117.4 billion ($783 million) in the third quarter of fiscal 2025.
  • Selling, general and administrative expenses decreased 45% to Â¥3,556 million ($23.7 million) in the fourth quarter of fiscal 2025, compared to Â¥6,429 million ($42.9 million) in the third quarter of fiscal 2025.
  • Transaction expenses included in Selling, general and administrative expenses were Â¥540 million ($3.6 million) and Â¥3,804 million ($25.4 million), respectively for the fourth quarter and third quarter of fiscal 2025. Excluding transaction expenses, Selling, general and administrative expenses increased 15% to Â¥3,016 million ($20.1 million) in the fourth quarter of fiscal 2025, compared to Â¥2,625 million ($17.5 million) in the third quarter of fiscal 2025.
  • Total transaction expenses were Â¥540 million ($3.6 million) for the fourth quarter of fiscal 2025, compared to Â¥17,518 million ($116.9 million) for the third quarter of fiscal 2025, which included the transaction expenses related to the Company’s recent de-SPAC business combination (“Listing Expenseâ€�) of Â¥13,714 million ($91.5 million).
  • Net profit was Â¥642 million ($4.3 million) in the fourth quarter of fiscal 2025, compared to Net loss of Â¥15,445 million ($103.0 million) in the third quarter of fiscal 2025. Net profit in the fourth quarter of fiscal 2025 included transaction expenses of Â¥540 million ($3.6 million), compared to transaction expenses of Â¥17,518 million ($116.9 million) in the third quarter of fiscal 2025's Net loss, and change in fair value of warrant liability was Â¥973 million ($6.5 million) in the fourth quarter of fiscal 2025, compared to Â¥462 million ($3.1 million) in the third quarter of fiscal 2025.
  • Adjusted EBITDA decreased 39% to Â¥1,692 million ($11.3 million) in the fourth quarter of fiscal 2025, compared to Â¥2,767 million ($18.5 million) in the third quarter of fiscal 2025.

Fiscal 2025 Fourth Quarter Strategic and Operational Highlights:

  • Launched Coincheck Staking on January 13, 2025, allowing users to automatically earn Ethereum (ETH) simply by depositing ETH with Coincheck.
  • Completed the acquisition of Next Finance Tech Co., Ltd., a staking platform service company, on March 14, 2025, to enhance Coincheck Staking and offer staking platform services to other cryptocurrency marketplace providers both in and outside of Japan.

____________________

1 References in this announcement to �¥� are to Japanese Yen and references to “U.S. Dollars� and �$� are to United States Dollars. Unless otherwise stated, Coincheck Group has translated U.S. Dollar amounts from Japanese Yen at the exchange rate of ¥149.9 per $1.00, which was the ¥/$ exchange rate reported by the Federal Reserve Bank of New York as of March 31, 2025.

2 Gross margin is defined as total revenue less cost of sales.

3 Verified Accounts are all accounts that have been opened after the account owner completes all application procedures (including “know your customer� or “KYC�), after subtracting therefrom the total number of closed accounts.

4 Customer Assets are preliminary figures prepared in accordance with Japanese generally accepted accounting principles (JGAAP) and differ from the financial figures of Coincheck Group N.V., prepared in accordance with IFRS Accounting Standards (“IFRS�), and may be revised in the future.

5 Marketplace Trading Volume for a specific period is the total value, based on the underlying asset, of all transactions completed through Coincheck’s marketplace platform business.

6 Transaction expenses for the third and fourth quarters of fiscal 2025 were mainly cash and non-cash expenses related to the Company’s de-SPAC business combination, including listing expense, that closed in December 2024.

7 Adjusted EBITDA is a non-IFRS financial measure; see “Non-IFRS financial measures� for definition and corresponding reconciliation below.

About Coincheck Group N.V.

Headquartered in the Netherlands, Coincheck Group N.V. (NASDAQ: CNCK) is a public limited liability company and the holding company for Coincheck, Inc. Coincheck operates one of the largest multi-cryptocurrency marketplaces and crypto asset exchanges in Japan and is regulated by the Japan Financial Services Agency. Coincheck provides Marketplace and Exchange platforms on which diverse cryptocurrencies, including Bitcoin and Ethereum, are held and exchanged as well as other retail-focused crypto services. Coincheck also leverages its ownership of Next Finance Tech Co., Ltd. to offer staking services to retail customers and corporate clients.

Forward Looking Statements

This press release contains “forward-looking statements� within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about trading, future financial and operating results, plans, objectives, expectations and intentions with respect to future operations, products and services; and other statements identified by words such as “will likely result,� “are expected to,� “will continue,� “is anticipated,� “estimated,� “believe,� “intend,� “plan,� “projection,� “outlook� or words of similar meaning or the negative thereof. Such forward-looking statements are based upon the current beliefs and expectations of the Company’s management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are difficult to predict and generally beyond the Company’s control, which could cause actual results or events to differ materially from those presently anticipated; such risks, uncertainties, and assumptions, include, among others: (i) changes in the cryptocurrency and digital asset markets in which the Company competes, including with respect to its competitive landscape, technology evolution or regulatory changes; (ii) changes in global political, economic or industry conditions, the interest rate environment or conditions affecting the financial and capital markets, including the effects of inflation, trade policies and government regulation; (iii) changes in economic conditions and consumer sentiment in Japan; (iv) the price of crypto assets and volume of transactions on the Company’s platform; (v) the development, utility and usage of crypto assets; (vi) demand for any particular crypto asset; (vii) cyberattacks and security breaches on the Company platform; (viii) the Company’s ability to introduce new products and services, (ix) the Company’s ability to execute its growth strategies, including identifying and executing acquisitions, and (x) other risks and uncertainties discussed in the Company’s filings with the U.S. Securities and Exchange Commission (the “SEC�) as such factors may be updated from time to time, which are or will be accessible on the SEC’s website at . The forward-looking statements included in this press release are made only as of the date of this press release and the Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by law.

Non-IFRS financial measures

EBITDA and Adjusted EBITDA

In addition to the Company’s results determined in accordance with IFRS, the Company presents EBITDA and Adjusted EBITDA, non-IFRS measures, because the Company believes they are useful in evaluating its operating performance.

EBITDA represents net profit (loss) for the period before the impact of taxes, interest, depreciation, and amortization of intangible assets, and Adjusted EBITDA represents EBITDA, further adjusted for transaction expenses that are directly attributable to the business combination with Thunder Bridge IV. (denoted as “Reverse recapitalization�), as well as Nasdaq listing expenses.

The Company uses EBITDA and Adjusted EBITDA to evaluate its ongoing operations and for internal planning and forecasting purposes and believes that EBITDA and Adjusted EBITDA may be helpful to investors because they provide consistency and comparability with past financial performance. However, EBITDA and Adjusted EBITDA are presented for supplemental informational purposes only, have limitations as an analytical tool, and should not be considered in isolation or as a substitute for financial information presented in accordance with IFRS.

A reconciliation is provided below for each non-IFRS financial measure to the most directly comparable financial measure stated in accordance with IFRS. Investors are encouraged to review the related IFRS financial measures and the reconciliation of these non-IFRS financial measures to their most directly comparable IFRS financial measures, and not to rely on any single financial measure to evaluate Coincheck Group’s business.

Please see tables on the following pages for reconciliations of non-IFRS financial measures.

U.S. Dollar financial information

For the convenience of the reader, where applicable, Coincheck Group has translated U.S. Dollar amounts from Japanese Yen at the exchange rate of ¥149.9 per $1.00, which was the ¥/$ exchange rate reported by the Federal Reserve Bank of New York as of March 31, 2025.

This information is intended to be reviewed in conjunction with the Company’s filings with the SEC.

COINCHECK GROUP N.V. and its subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS (UNAUDITED)

Ìý

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

For the three months ended

Ìý

For the three months ended

Ìý

Ìý

December 31,

Ìý

March 31,

Ìý

March 31,

(in millions)

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Revenue:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

Â¥

123,084

Ìý

Ìý

Â¥

114,489

Ìý

Ìý

$

763.8

Ìý

Other revenue

Ìý

Ìý

20

Ìý

Ìý

Ìý

90

Ìý

Ìý

Ìý

0.6

Ìý

Total revenue

Ìý

Ìý

123,104

Ìý

Ìý

Ìý

114,579

Ìý

Ìý

Ìý

764.4

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of sales

Ìý

Ìý

118,311

Ìý

Ìý

Ìý

111,034

Ìý

Ìý

Ìý

740.7

Ìý

Selling, general and administrative expenses

Ìý

Ìý

6,429

Ìý

Ìý

Ìý

3,556

Ìý

Ìý

Ìý

23.7

Ìý

Total expenses

Ìý

Ìý

124,740

Ìý

Ìý

Ìý

114,590

Ìý

Ìý

Ìý

764.4

Ìý

Operating profit (loss)

Ìý

Ìý

(1,636

)

Ìý

Ìý

(11

)

Ìý

Ìý

(0.1

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income and expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income

Ìý

Ìý

�

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

0.0

Ìý

Other expenses

Ìý

Ìý

(30

)

Ìý

Ìý

(72

)

Ìý

Ìý

(0.5

)

Financial income

Ìý

Ìý

476

Ìý

Ìý

Ìý

972

Ìý

Ìý

Ìý

6.5

Ìý

Listing expense

Ìý

Ìý

(13,714

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Financial expenses

Ìý

Ìý

(4

)

Ìý

Ìý

(11

)

Ìý

Ìý

(0.1

)

Profit (loss) before income taxes

Ìý

Ìý

(14,908

)

Ìý

Ìý

883

Ìý

Ìý

Ìý

5.9

Ìý

Income tax expense

Ìý

Ìý

537

Ìý

Ìý

Ìý

241

Ìý

Ìý

Ìý

1.6

Ìý

Net profit (loss) for the period attributable to owners of the Group

Ìý

Â¥

(15,445

)

Ìý

Â¥

642

Ìý

Ìý

$

4.3

Ìý

____________________

* Convenience Translation into U.S. Dollars

COINCHECK GROUP N.V. and its subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS (UNAUDITED)

Ìý

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

For the fiscal year ended

Ìý

For the fiscal year ended

Ìý

Ìý

March 31,

Ìý

March 31,

(in millions)

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Revenue:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

Â¥

223,775

Ìý

Ìý

Â¥

383,205

Ìý

Ìý

$

2,556.4

Ìý

Other revenue

Ìý

Ìý

274

Ìý

Ìý

Ìý

125

Ìý

Ìý

Ìý

0.8

Ìý

Total revenue

Ìý

Ìý

224,049

Ìý

Ìý

Ìý

383,330

Ìý

Ìý

Ìý

2,557.2

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of sales

Ìý

Ìý

214,786

Ìý

Ìý

Ìý

369,852

Ìý

Ìý

Ìý

2,467.3

Ìý

Selling, general and administrative expenses

Ìý

Ìý

6,757

Ìý

Ìý

Ìý

14,458

Ìý

Ìý

Ìý

96.5

Ìý

Total expenses

Ìý

Ìý

221,543

Ìý

Ìý

Ìý

384,310

Ìý

Ìý

Ìý

2,563.8

Ìý

Operating profit (loss)

Ìý

Ìý

2,506

Ìý

Ìý

Ìý

(980

)

Ìý

Ìý

(6.5

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income and expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income

Ìý

Ìý

437

Ìý

Ìý

Ìý

22

Ìý

Ìý

Ìý

0.1

Ìý

Other expenses

Ìý

Ìý

(153

)

Ìý

Ìý

(105

)

Ìý

Ìý

(0.7

)

Financial income

Ìý

Ìý

67

Ìý

Ìý

Ìý

1,457

Ìý

Ìý

Ìý

9.7

Ìý

Listing expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

(13,714

)

Ìý

Ìý

(91.5

)

Financial expenses

Ìý

Ìý

(17

)

Ìý

Ìý

(39

)

Ìý

Ìý

(0.3

)

Profit (loss) before income taxes

Ìý

Ìý

2,840

Ìý

Ìý

Ìý

(13,359

)

Ìý

Ìý

(89.1

)

Income tax expense

Ìý

Ìý

873

Ìý

Ìý

Ìý

991

Ìý

Ìý

Ìý

6.6

Ìý

Net profit (loss) for the period attributable to owners of the Group

Ìý

Â¥

1,967

Ìý

Ìý

Â¥

(14,350

)

Ìý

$

(95.7

)

____________________

* Convenience Translation into U.S. Dollars

COINCHECK GROUP N.V. and its subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS (UNAUDITED)

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

For the three months ended

Ìý

For the three months ended

Ìý

Ìý

March 31,

Ìý

March 31,

Ìý

March 31,

(in millions)

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Revenue:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

Â¥

101,381

Ìý

Ìý

Â¥

114,489

Ìý

Ìý

$

763.8

Ìý

Other revenue

Ìý

Ìý

19

Ìý

Ìý

Ìý

90

Ìý

Ìý

Ìý

0.6

Ìý

Total revenue

Ìý

Ìý

101,400

Ìý

Ìý

Ìý

114,579

Ìý

Ìý

Ìý

764.4

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of sales

Ìý

Ìý

96,968

Ìý

Ìý

Ìý

111,034

Ìý

Ìý

Ìý

740.7

Ìý

Selling, general and administrative expenses

Ìý

Ìý

2,027

Ìý

Ìý

Ìý

3,556

Ìý

Ìý

Ìý

23.7

Ìý

Total expenses

Ìý

Ìý

98,995

Ìý

Ìý

Ìý

114,590

Ìý

Ìý

Ìý

764.4

Ìý

Operating profit (loss)

Ìý

Ìý

2,405

Ìý

Ìý

Ìý

(11

)

Ìý

Ìý

(0.1

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income and expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income

Ìý

Ìý

409

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

0.0

Ìý

Other expenses

Ìý

Ìý

(10

)

Ìý

Ìý

(72

)

Ìý

Ìý

(0.5

)

Financial income

Ìý

Ìý

16

Ìý

Ìý

Ìý

972

Ìý

Ìý

Ìý

6.5

Ìý

Listing expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Financial expenses

Ìý

Ìý

(15

)

Ìý

Ìý

(11

)

Ìý

Ìý

(0.1

)

Profit (loss) before income taxes

Ìý

Ìý

2,805

Ìý

Ìý

Ìý

883

Ìý

Ìý

Ìý

5.9

Ìý

Income tax expense

Ìý

Ìý

852

Ìý

Ìý

Ìý

241

Ìý

Ìý

Ìý

1.6

Ìý

Net profit (loss) for the period attributable to owners of the Group

Ìý

Â¥

1,953

Ìý

Ìý

Â¥

642

Ìý

Ìý

$

4.3

Ìý

____________________

* Convenience Translation into U.S. Dollars

COINCHECK GROUP N.V. and its subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(UNAUDITED)

Ìý

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

Ìý

As of March 31,

Ìý

As of March 31,

(in millions)

Ìý

2024

Ìý

2025

Ìý

Ìý

2025

Ìý

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

Â¥

10,837

Ìý

Â¥

8,584

Ìý

Ìý

$

57.3

Ìý

Cash segregated as deposits

Ìý

Ìý

59,256

Ìý

Ìý

51,655

Ìý

Ìý

Ìý

344.6

Ìý

Crypto assets held

Ìý

Ìý

44,207

Ìý

Ìý

44,680

Ìý

Ìý

Ìý

298.1

Ìý

Customer accounts receivable

Ìý

Ìý

719

Ìý

Ìý

1,086

Ìý

Ìý

Ìý

7.2

Ìý

Other financial assets

Ìý

Ìý

37

Ìý

Ìý

62

Ìý

Ìý

Ìý

0.4

Ìý

Other current assets

Ìý

Ìý

377

Ìý

Ìý

1,035

Ìý

Ìý

Ìý

6.9

Ìý

Total current assets

Ìý

Ìý

115,433

Ìý

Ìý

107,102

Ìý

Ìý

Ìý

714.5

Ìý

Non-current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property and equipment

Ìý

Ìý

1,973

Ìý

Ìý

1,909

Ìý

Ìý

Ìý

12.7

Ìý

Intangible assets

Ìý

Ìý

788

Ìý

Ìý

2,401

Ìý

Ìý

Ìý

16.0

Ìý

Crypto assets held

Ìý

Ìý

�

Ìý

Ìý

43

Ìý

Ìý

Ìý

0.3

Ìý

Other financial assets

Ìý

Ìý

614

Ìý

Ìý

433

Ìý

Ìý

Ìý

2.9

Ìý

Deferred tax assets

Ìý

Ìý

353

Ìý

Ìý

386

Ìý

Ìý

Ìý

2.6

Ìý

Other non-current assets

Ìý

Ìý

28

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Total non-current assets

Ìý

Ìý

3,756

Ìý

Ìý

5,172

Ìý

Ìý

Ìý

34.5

Ìý

Total assets

Ìý

Â¥

119,189

Ìý

Â¥

112,274

Ìý

Ìý

$

749.0

Ìý

Liabilities and equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits received

Ìý

Â¥

59,276

Ìý

Ìý

50,911

Ìý

Ìý

$

339.6

Ìý

Crypto asset borrowings

Ìý

Ìý

44,020

Ìý

Ìý

44,479

Ìý

Ìý

Ìý

296.7

Ìý

Other financial liabilities

Ìý

Ìý

1,206

Ìý

Ìý

2,826

Ìý

Ìý

Ìý

18.9

Ìý

Provisions

Ìý

Ìý

120

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Income taxes payable

Ìý

Ìý

486

Ìý

Ìý

799

Ìý

Ìý

Ìý

5.3

Ìý

Excise tax payable

Ìý

Ìý

�

Ìý

Ìý

303

Ìý

Ìý

Ìý

2.0

Ìý

Other current liabilities

Ìý

Ìý

360

Ìý

Ìý

536

Ìý

Ìý

Ìý

3.7

Ìý

Total current liabilities

Ìý

Ìý

105,468

Ìý

Ìý

99,854

Ìý

Ìý

Ìý

666.2

Ìý

Non-current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other financial liabilities

Ìý

Ìý

1,277

Ìý

Ìý

901

Ìý

Ìý

Ìý

6.0

Ìý

Warrant liability

Ìý

Ìý

�

Ìý

Ìý

410

Ìý

Ìý

Ìý

2.7

Ìý

Provisions

Ìý

Ìý

�

Ìý

Ìý

340

Ìý

Ìý

Ìý

2.3

Ìý

Total non-current liabilities

Ìý

Ìý

1,277

Ìý

Ìý

1,651

Ìý

Ìý

Ìý

11.0

Ìý

Total liabilities

Ìý

Ìý

106,745

Ìý

Ìý

101,505

Ìý

Ìý

Ìý

677.2

Ìý

Equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ordinary shares

Ìý

Ìý

196

Ìý

Ìý

213

Ìý

Ìý

Ìý

1.4

Ìý

Capital surplus

Ìý

Ìý

668

Ìý

Ìý

13,317

Ìý

Ìý

Ìý

88.8

Ìý

Treasury shares

Ìý

Ìý

�

Ìý

Ìý

(4

)

Ìý

Ìý

(0.0

)

Foreign currency translation adjustment

Ìý

Ìý

�

Ìý

Ìý

13

Ìý

Ìý

Ìý

0.1

Ìý

Retained earnings (accumulated deficit)

Ìý

Ìý

11,580

Ìý

Ìý

(2,770

)

Ìý

Ìý

(18.5

)

Total equity

Ìý

Ìý

12,444

Ìý

Ìý

10,769

Ìý

Ìý

Ìý

71.8

Ìý

Total liabilities and equity

Ìý

Â¥

119,189

Ìý

Â¥

112,274

Ìý

Ìý

$

749.0

Ìý

____________________

* Convenience Translation into U.S. Dollars

COINCHECK GROUP N.V. and subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF

CASH FLOWS (UNAUDITED)

Ìý

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

Ìý

For the fiscal year ended

Ìý

For the fiscal year ended

March 31,

Ìý

March 31,

(in millions)

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2025

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Profit (loss) before income taxes

Ìý

Â¥

2,840

Ìý

Ìý

Â¥

(13,359

)

Ìý

$

(89.1

)

Depreciation and amortization

Ìý

Ìý

679

Ìý

Ìý

Ìý

727

Ìý

Ìý

Ìý

4.8

Ìý

Net gain of other financial assets (non-current assets)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(11

)

Ìý

Ìý

(0.1

)

Impairment loss of other assets (non-current assets)

Ìý

Ìý

�

Ìý

Ìý

Ìý

13

Ìý

Ìý

Ìý

0.1

Ìý

Listing expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

13,714

Ìý

Ìý

Ìý

91.5

Ìý

Net (gain)/loss on sale of property and equipment

Ìý

Ìý

14

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

0.0

Ìý

Net (gain)/loss on disposal of intangible assets

Ìý

Ìý

39

Ìý

Ìý

Ìý

35

Ìý

Ìý

Ìý

0.2

Ìý

Net gain on sale of crypto assets held (non-current assets)

Ìý

Ìý

(123

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Gain on sale of business

Ìý

Ìý

(300

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Changes in fair value of other financial assets (non-current assets)

Ìý

Ìý

11

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

0.0

Ìý

Change in fair value of warrant liability

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,435

)

Ìý

Ìý

(9.6

)

(Increase) decrease in cash segregated as deposits

Ìý

Ìý

(18,320

)

Ìý

Ìý

7,601

Ìý

Ìý

Ìý

50.7

Ìý

(Increase) decrease in crypto assets held (current assets)

Ìý

Ìý

(25,093

)

Ìý

Ìý

(495

)

Ìý

Ìý

(3.3

)

Increase in customer accounts receivable

Ìý

Ìý

(280

)

Ìý

Ìý

(367

)

Ìý

Ìý

(2.4

)

(Increase) decrease in other financial assets (current assets)

Ìý

Ìý

631

Ìý

Ìý

Ìý

(22

)

Ìý

Ìý

(0.1

)

(Increase ) decrease in other current assets

Ìý

Ìý

233

Ìý

Ìý

Ìý

(613

)

Ìý

Ìý

(4.1

)

(Increase) decrease in deposits received

Ìý

Ìý

18,218

Ìý

Ìý

Ìý

(8,365

)

Ìý

Ìý

(55.8

)

(Increase) decrease in other financial assets (non-current assets)

Ìý

Ìý

�

Ìý

Ìý

Ìý

155

Ìý

Ìý

Ìý

1.0

Ìý

Increase (decrease) in crypto asset borrowings

Ìý

Ìý

25,264

Ìý

Ìý

Ìý

459

Ìý

Ìý

Ìý

3.1

Ìý

Increase (decrease) in other financial liabilities

Ìý

Ìý

(230

)

Ìý

Ìý

573

Ìý

Ìý

Ìý

3.8

Ìý

Increase in other current liabilities

Ìý

Ìý

299

Ìý

Ìý

Ìý

159

Ìý

Ìý

Ìý

1.1

Ìý

Other, net

Ìý

Ìý

21

Ìý

Ìý

Ìý

60

Ìý

Ìý

Ìý

0.4

Ìý

Cash provided by (used in) operating activities

Ìý

Ìý

3,903

Ìý

Ìý

Ìý

(1,164

)

Ìý

Ìý

(7.8

)

Interest income received

Ìý

Ìý

5

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

0.0

Ìý

Interest expense paid

Ìý

Ìý

(5

)

Ìý

Ìý

(31

)

Ìý

Ìý

(0.2

)

Income taxes paid

Ìý

Ìý

(1

)

Ìý

Ìý

(722

)

Ìý

Ìý

(4.8

)

Net cash provided by (used in) operating activities

Ìý

Ìý

3,902

Ìý

Ìý

Ìý

(1,915

)

Ìý

Ìý

(12.8

)

Cash flows from investing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchase of property and equipment

Ìý

Ìý

(308

)

Ìý

Ìý

(176

)

Ìý

Ìý

(1.2

)

Proceeds from sale of property and equipment

Ìý

Ìý

6

Ìý

Ìý

Ìý

0

Ìý

Ìý

Ìý

0.0

Ìý

Expenditure on internally generated intangible assets

Ìý

Ìý

(380

)

Ìý

Ìý

(524

)

Ìý

Ìý

(3.5

)

Proceeds from refund of guarantee deposits

Ìý

Ìý

155

Ìý

Ìý

Ìý

33

Ìý

Ìý

Ìý

0.2

Ìý

Proceeds from sale of crypto assets held (non-current)

Ìý

Ìý

22

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Acquisition of subsidiaries, net of cash acquired

Ìý

Ìý

�

Ìý

Ìý

Ìý

(236

)

Ìý

Ìý

(1.6

)

Purchase of other financial assets (non-current assets)

Ìý

Ìý

(10

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Payments on guarantee deposits

Ìý

Ìý

(192

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Purchase of other non-current assets

Ìý

Ìý

(9

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Sale of business, net of cash and cash equivalents divested

Ìý

Ìý

281

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Net cash used in investing activities

Ìý

Ìý

(435

)

Ìý

Ìý

(903

)

Ìý

Ìý

(6.0

)

Cash flows from financing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Proceeds from short-term loans

Ìý

Ìý

1,200

Ìý

Ìý

Ìý

1,800

Ìý

Ìý

Ìý

12.0

Ìý

Repayments of short-term loans

Ìý

Ìý

(1,200

)

Ìý

Ìý

(1,800

)

Ìý

Ìý

(12.0

)

Proceeds from loans from related party

Ìý

Ìý

�

Ìý

Ìý

Ìý

8,508

Ìý

Ìý

Ìý

56.8

Ìý

Repayments of loans from related party

Ìý

Ìý

�

Ìý

Ìý

Ìý

(7,887

)

Ìý

Ìý

(52.6

)

Repayment of lease obligations

Ìý

Ìý

(327

)

Ìý

Ìý

(463

)

Ìý

Ìý

(3.1

)

Proceeds received from non-redemption agreement

Ìý

Ìý

�

Ìý

Ìý

Ìý

202

Ìý

Ìý

Ìý

1.3

Ìý

Proceeds from reverse recapitalization, net of non-redemption and share forward agreement

Ìý

Ìý

�

Ìý

Ìý

Ìý

205

Ìý

Ìý

Ìý

1.4

Ìý

Net cash (used in) provided by financing activities

Ìý

Ìý

(327

)

Ìý

Ìý

565

Ìý

Ìý

Ìý

3.8

Ìý

Effect of exchange rate changes on cash

Ìý

Ìý

�

Ìý

Ìý

Ìý

(0

)

Ìý

Ìý

(0.0

)

Net increase in cash and cash equivalents

Ìý

Ìý

3140

Ìý

Ìý

Ìý

(2,253

)

Ìý

Ìý

(15.0

)

Cash and cash equivalents at the beginning of period

Ìý

Ìý

7,697

Ìý

Ìý

Ìý

10,837

Ìý

Ìý

Ìý

72.3

Ìý

Cash and cash equivalents at the end of period

Ìý

Â¥

10,837

Ìý

Ìý

Â¥

8,584

Ìý

Ìý

$

57.3

Ìý

____________________

* Convenience Translation into U.S. Dollars

COINCHECK GROUP N.V. and subsidiaries

RECONCILIATION OF EBITDA

Ìý

Ìý

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

Ìý

For the three months ended

Ìý

For the three months ended

Ìý

Ìý

December 31,

Ìý

March 31,

Ìý

March 31,

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

2025

Reconciliation of EBITDA:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net profit (loss) for the year or the period

Ìý

Â¥

(15,445

)

Ìý

Â¥

642

Ìý

$

4.3

Add: Income tax expenses (benefits)

Ìý

Ìý

537

Ìý

Ìý

Ìý

241

Ìý

Ìý

1.6

Profit (loss) before income taxes

Ìý

Ìý

(14,908

)

Ìý

Ìý

883

Ìý

Ìý

5.9

Add: Interest expense

Ìý

Ìý

8

Ìý

Ìý

Ìý

16

Ìý

Ìý

0.1

Add: Depreciation and amortization

Ìý

Ìý

149

Ìý

Ìý

Ìý

253

Ìý

Ìý

1.7

EBITDA

Ìý

Â¥

(14,751

)

Ìý

Â¥

1,152

Ìý

$

7.7

RECONCILIATION OF ADJUSTED EBITDA

Ìý

Ìý

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

Ìý

For the three months ended

Ìý

For the three months ended

December 31,

Ìý

March 31,

Ìý

March 31,

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

2025

Reconciliation of Adjusted EBITDA:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net profit (loss) for the year or the period

Ìý

Â¥

(15,445

)

Ìý

Â¥

642

Ìý

$

4.3

Add: Income tax expenses (benefits)

Ìý

Ìý

537

Ìý

Ìý

Ìý

241

Ìý

Ìý

1.6

Profit (loss) before income taxes

Ìý

Ìý

(14,908

)

Ìý

Ìý

883

Ìý

Ìý

5.9

Add: Interest expense

Ìý

Ìý

8

Ìý

Ìý

Ìý

16

Ìý

Ìý

0.1

Add: Transaction expenses excluding listing expense

Ìý

Ìý

3,804

Ìý

Ìý

Ìý

540

Ìý

Ìý

3.6

Add: Listing expense

Ìý

Ìý

13,714

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Add: Depreciation and amortization

Ìý

Ìý

149

Ìý

Ìý

Ìý

253

Ìý

Ìý

1.7

Adjusted EBITDA

Ìý

Â¥

2,767

Ìý

Ìý

Â¥

1,692

Ìý

$

11.3

____________________

* Convenience Translation into U.S. Dollars

COINCHECK GROUP N.V. and subsidiaries

RECONCILIATION OF EBITDA

Ìý

Ìý

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

Ìý

For the fiscal year ended

Ìý

For the fiscal year ended

Ìý

Ìý

March 31,

Ìý

March 31,

Ìý

March 31,

Ìý

Ìý

2024

Ìý

2025

Ìý

Ìý

2025

Ìý

Reconciliation of EBITDA:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net profit (loss) for the year or the period

Ìý

Â¥

1,967

Ìý

Â¥

(14,350

)

Ìý

$

(95.7

)

Add: Income tax expenses (benefits)

Ìý

Ìý

873

Ìý

Ìý

991

Ìý

Ìý

Ìý

6.6

Ìý

Profit (loss) before income taxes

Ìý

Ìý

2,840

Ìý

Ìý

(13,359

)

Ìý

Ìý

(89.1

)

Add: Interest expense

Ìý

Ìý

6

Ìý

Ìý

29

Ìý

Ìý

Ìý

0.2

Ìý

Add: Depreciation and amortization

Ìý

Ìý

679

Ìý

Ìý

727

Ìý

Ìý

Ìý

4.9

Ìý

EBITDA

Ìý

Â¥

3,525

Ìý

Â¥

(12,603

)

Ìý

$

(84.1

)

RECONCILIATION OF ADJUSTED EBITDA

Ìý

Ìý

Ìý

Japanese Yen

Ìý

Dollar*

Ìý

Ìý

For the fiscal year ended

Ìý

For the fiscal year ended

March 31,

Ìý

March 31,

Ìý

March 31,

Ìý

Ìý

2024

Ìý

2025

Ìý

Ìý

2025

Ìý

Reconciliation of Adjusted EBITDA:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net profit (loss) for the year or the period

Ìý

Â¥

1,967

Ìý

Â¥

(14,350

)

Ìý

$

(95.7

)

Add: Income tax expenses (benefits)

Ìý

Ìý

873

Ìý

Ìý

991

Ìý

Ìý

Ìý

6.6

Ìý

Profit (loss) before income taxes

Ìý

Ìý

2,840

Ìý

Ìý

(13,359

)

Ìý

Ìý

(89.1

)

Add: Interest expense

Ìý

Ìý

6

Ìý

Ìý

29

Ìý

Ìý

Ìý

0.2

Ìý

Add: Transaction expenses excluding listing expense

Ìý

Ìý

248

Ìý

Ìý

4,607

Ìý

Ìý

Ìý

30.7

Ìý

Add: Listing expense

Ìý

Ìý

�

Ìý

Ìý

13,714

Ìý

Ìý

Ìý

91.5

Ìý

Add: Depreciation and amortization

Ìý

Ìý

679

Ìý

Ìý

727

Ìý

Ìý

Ìý

4.9

Ìý

Adjusted EBITDA

Ìý

Â¥

3,773

Ìý

Â¥

5,718

Ìý

Ìý

$

38.1

Ìý

____________________

* Convenience Translation into U.S. Dollars

COINCHECK GROUP N.V. and subsidiaries

RECONCILIATION OF EBITDA

Ìý

Ìý

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

Ìý

For the three months ended

Ìý

For the three months ended

Ìý

Ìý

March 31,

Ìý

March 31,

Ìý

March 31,

Ìý

Ìý

2024

Ìý

2025

Ìý

2025

Reconciliation of EBITDA:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net profit (loss) for the year or the period

Ìý

Â¥

1,953

Ìý

Â¥

642

Ìý

$

4.3

Add: Income tax expenses (benefits)

Ìý

Ìý

852

Ìý

Ìý

241

Ìý

Ìý

1.6

Profit (loss) before income taxes

Ìý

Ìý

2,805

Ìý

Ìý

883

Ìý

Ìý

5.9

Add: Interest expense

Ìý

Ìý

5

Ìý

Ìý

16

Ìý

Ìý

0.1

Add: Depreciation and amortization

Ìý

Ìý

248

Ìý

Ìý

253

Ìý

Ìý

1.7

EBITDA

Ìý

Â¥

3,058

Ìý

Â¥

1,152

Ìý

$

7.7

RECONCILIATION OF ADJUSTED EBITDA

Ìý

Ìý

Ìý

Japanese Yen

Ìý

United States Dollar*

Ìý

Ìý

For the three months ended

Ìý

For the three months ended

March 31,

Ìý

March 31,

Ìý

March 31,

Ìý

Ìý

2024

Ìý

2025

Ìý

2025

Reconciliation of Adjusted EBITDA:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net profit (loss) for the year or the period

Ìý

Â¥

1,953

Ìý

Â¥

642

Ìý

$

4.3

Add: Income tax expenses (benefits)

Ìý

Ìý

852

Ìý

Ìý

241

Ìý

Ìý

1.6

Profit (loss) before income taxes

Ìý

Ìý

2,805

Ìý

Ìý

883

Ìý

Ìý

5.9

Add: Interest expense

Ìý

Ìý

5

Ìý

Ìý

16

Ìý

Ìý

0.1

Add: Transaction expenses excluding listing expense

Ìý

Ìý

53

Ìý

Ìý

540

Ìý

Ìý

3.6

Add: Listing expense

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Add: Depreciation and amortization

Ìý

Ìý

248

Ìý

Ìý

253

Ìý

Ìý

1.7

Adjusted EBITDA

Ìý

Â¥

3,111

Ìý

Â¥

1,692

Ìý

$

11.3

____________________

* Convenience Translation into U.S. Dollars

Ìý

Media and Investor Relations:

[email protected]

Source: Coincheck Group N.V.

Coincheck Group

NASDAQ:CNCK

CNCK Rankings

CNCK Latest News

CNCK Latest SEC Filings

CNCK Stock Data

661.92M
7.82M
94.02%
1.54%
0.08%
Capital Markets
Financial Services
Netherlands
Amsterdam