Owner Scorecard


← All companies ← IRDM Manual IRM → ← IDCC Capital Markets & Asset Management IVZ →

IREN, IREN Limited

Capital Markets & Asset Management capital-intensive Distress / turnaround

Our HPC and AI services include AI Cloud Services, launched in 2024, that generates revenue by providing access to cloud-based GPU computing to customers for AI training and inference workloads.

Our data centers are purpose-built for power dense computing applications and today support a combination of GPUs for HPC and AI services and ASICs for Bitcoin mining.

To date we have utilized Kraken, a U.S.-based digital asset trading platform, to liquidate the Bitcoin we mine.

Latest annual: FY2025 10-K
IREN · IREN Limited
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$501M
+167.7% YoY
Vital signs · TTM, with 3-yr average
Revenue $757M 3-yr avg $255M
Gross margin 68% 3-yr avg 57%
Operating margin −54.0% 3-yr avg −73.1%
ROIC −10% 3-yr avg −18%
Owner-earnings margin 3% 3-yr avg −6%
Free cash flow margin −193% 3-yr avg −86%

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation
Distress / turnaround. Thin interest coverage, or operating cash burned against real debt, across the record. The balance sheet carries this situation; the debt schedule sets the clock.
What moves the needle
Operating margin has run around −15% through the cycle on a 53% gross margin, the operating line in the red even at its best — so the lever is whether the spending below the gross line can come down enough to clear a profit: revenue growth against the cost curve, and the cash runway until it does. Capital spending runs about 114% of sales, well above depreciation, so the return earned on what it sinks into that plant weighs as much as the margin. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on capital has rarely cleared the cost of capital (median −3%, above 15% in 0 of 3 years). Owner earnings, the cash-based check, have been thin too. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2023–2025

realized figures from each filing · older years to the left
2023’232024’242025’25TTMTTMMar 2026
Income statement
$76M$187M$501M$757MRevenueRevenue
48%53%68%68%Gross marginGross mgn
65%38%27%49%SG&A / revenueSG&A/rev
($157M)($27M)$17M($408M)Operating incomeOp. inc.
−208.2%−14.5%3.5%−54.0%Operating marginOp. mgn
($172M)($29M)$87M$158MNet incomeNet inc.
7%-1%Effective tax rateTax rate
Cash flow & returns
$6M$52M$246M$392MOperating cash flowOp. cash
$31M$50M$181M$369MDepreciationDeprec.
$133M$7M($65M)($316M)Working capital & otherWC & other
$116M$142M$573M$1.9BCapexCapex
153.7%75.8%114.5%244.8%Capex / revenueCapex/rev
($25M)$2M$65M$23MOwner earningsOwner earn.
−33.0%0.9%12.9%3.0%Owner earnings marginOE mgn
($110M)($90M)($328M)($1.5B)Free cash flowFCF
−146.1%−47.9%−65.4%−193.0%Free cash flow marginFCF mgn
-53%-3%1%-10%ROICROIC
-56%-3%5%6%Return on equityROE
−56%−3%5%6%Retained to equityRetained/eq
Balance sheet
$69M$411M$565M$2.2BCash & investmentsCash+inv
$152K$2M$69MReceivablesReceiv.
$27M$82M$97MAccounts payablePayables
($27M)($80M)($28M)Operating working capitalOper. WC
$452M$641M$2.4BCurrent assetsCur. assets
$51M$149M$651MCurrent liabilitiesCur. liab.
8.9×4.3×3.7×Current ratioCurr. ratio
$1.2B$2.9B$7.3BTotal assetsAssets
$0$963M$3.7BTotal debtDebt
($411M)$398M$1.5BNet debt / (cash)Net debt
-9.7×-277.9×1.6×-10.2×Interest coverageInt. cov.
$305M$1.1B$1.8B$2.7BShareholders’ equityEquity
19.0%12.6%8.5%23.9%Stock comp / revenueSBC/rev
Per share
54.8M99.6M223M300MShares out (diluted)Shares
$1.38$1.88$2.24$2.52Revenue / shareRev/sh
$-3.14$-0.29$0.39$0.53EPS (diluted)EPS
$-0.46$0.02$0.29$0.08Owner earnings / shareOE/sh
$-2.01$-0.90$-1.47$-4.86Free cash flow / shareFCF/sh
$2.12$1.42$2.57$6.17Cap. spending / shareCapex/sh
$5.58$11.01$8.14$8.87Book value / shareBVPS

The diluted share count moved ×1.82 into 2024 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

The diluted share count moved ×2.24 into 2025 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

The record, charted

FY2023–2025

Each measure over its full record; the current point and the worst year marked.

Share count
223Mpeak FY2025
ROIC
1%low FY2023
Gross margin
68%low FY2023

Owner earnings vs. net income

Owner earningsNet income

The accountant's number, and the cash an owner can take; the gap is the tell.

$65Mowner earningsvs.$87Mnet incomelow FY2023

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2023FY2025

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business earned $65M of owner earnings, the operating cash left after the $181M it takes just to hold its position. It put $392M more into growth; free cash flow, after that spending, was ($328M).

Reported net income$87M
Owner earnings$65M · 13% of revenue
FY2025FY2024FY2023
Reported net income$87M($29M)($172M)
Depreciation & amortizationnon-cash charge added back+$181M+$50M+$31M
Stock-based compensationreal costnon-cash, but a real cost+$43M+$24M+$14M
Working capital & othertiming of cash in and out, other non-cash items−$65M+$7M+$133M
Cash from operations$246M$52M$6M
Maintenance capital expenditurethe spending needed just to hold position and volume−$181M−$50M−$31M
Owner earnings$65M$2M($25M)
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$392M−$91M−$85M
Free cash flow($328M)($90M)($110M)
Owner-earnings marginowner earnings ÷ revenue13%1%-33%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $181M, roughly its depreciation, the rate its assets wear out). The other $392M of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows. The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $43M), owner earnings is nearer $22M.

Much of fiscal 2025's profit didn't arrive as operating cash; it sits in “working capital & other” above. That can be a real inventory or timing swing, or profit that doesn't run through operating cash at all: a heavy tax year, equity-method earnings, or investment income booked through investing. For a year like this, owner earnings understates the cash earned; the full cash-flow statement carries the rest.

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • Thin
    Operating income $17M ÷ interest expense $11M
    What this means

    Operating profit covers interest, but with little room. A bad year, a refinancing at higher rates, or a revenue wobble closes the gap fast.

  • How heavy is the debt, net of cash? $398M · 23.0× operating profit
    Heavy net debt
    Cash $565M − debt $963M
    What this means

    Netting $565M of cash and short-term investments against $963M of debt leaves $398M owed, about 23.0× a year's operating profit (55.6× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Negative, funded by others
    DSO 1 + DIO 0 − DPO 188 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. A negative cycle is a quiet moat: suppliers and customers fund the operation (Buffett's “float”), the company grows on other people's money. (Little or no inventory, a services / asset-light model, so the inventory leg is ~0.)

Is it a good business?

  • Below average through the cycle
    3-yr median, range -53%–1%; 1% latest = NOPAT $16M ÷ invested capital $2.2B
    Industry peers: median -8%
    What this means

    The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 3 years (it ran 1% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.

  • Thin through the cycle
    3-yr median margin, range -33%–13%; latest $65M = operating cash $246M − maintenance capex $181M
    Industry peers: median -73%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 13% of revenue this year, a 1% median across 3 years. It chose to put $392M more into growth, so free cash flow this year was ($328M) — the gap is investment, not weakness. Treating stock comp as the real expense it is (less $43M of SBC) leaves $22M.

  • Cash-backed
    Cash from ops $246M ÷ net income $87M
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

  • Investing or harvesting? 3.17×
    Expanding
    Capex $573M ÷ depreciation $181M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

Graham’s defensive tests · 1 of 3 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Miss
    Revenue ≥ $2B · $501M
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Pass
    Current ratio ≥ 2× · 4.29×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt Miss
    Debt ≤ working capital · $963M vs $492M WC
    What this means

    Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-0.11/share (latest year $0.24), the averaged base the calculator's gate runs on, and book value is $5.09/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Does AI threaten the moat?

Low contestability

The moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.

In its own filing A competitive risk, new this year

Its FY2025 10-K names artificial intelligence as a competitive threat, in language that was not in the prior year's filing.

“Our focus on developing and offering HPC and AI services may also disrupt our business, divert our resources, and require significant management attention that would otherwise be available for utilization within and development of our existing business.”

AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat, and the company is using it that way.

Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Mar 31, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$2.4B
  • Cash & short-term investments$2.2B
  • Receivables$69M
  • Other current assets$142M
Current liabilities$651M
  • Accounts payable$97M
  • Other current liabilities$554M
Current ratio3.72×all current assets ÷ what's due · Graham looked for 2×
Quick ratio3.72×stricter: inventory excluded
Cash ratio3.40×strictest: cash alone against what's due
Working capital$1.8Bthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago−0.0%the freshest read on whether the business is still growing
Current ratio, recent quarters8.9× → 3.7×
Deeper floors
Tangible book value$2.6Bequity stripped of goodwill & intangibles
Net current asset value($2.2B)Graham's net-net: current assets less all liabilities
Debt incl. operating leases$3M$3M of it operating leases
Deferred revenue$120Mcustomer cash collected before delivery; operating float

From the company's latest filing.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Owner earnings
2023Mr. Daniel Roberts$6.8M$8.2M($25M)
2023Mr. William Roberts$6.8M$8.2M($25M)
2024Mr. Daniel Roberts$6.7M$23.3M$2M
2024Mr. William Roberts$6.7M$23.3M$2M
2025Mr. Daniel Roberts$72.6M$116.3M$65M
2025Mr. William Roberts$72.6M$116.3M$65M

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.

  • Stock-based compensation$43M

    The slice of the business handed to employees in shares this year, 9% of revenue, equal to 246% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

What an owner would ask, FY2025

read the 10-K →
  • Which reported numbers are a judgment call?
    Management names Income taxes, Stock compensation, Contingencies as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Capital Markets & Asset Management

The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.

CompanyRevenueGross marginOp. marginROICOwner earn. margin
CLSKCleanSpark Inc.$766M44%-114.4%-12%-82%
RIOTRiot Platforms Inc. Common Stock$647M26%-128.7%-24%-105%
IRENIREN Limited$501M53%-14.5%-3%1%
CORZCore Scientific Inc.$319M20%-19.2%5%-19%
HIVEHIVE Digital Technologies Ltd.$298M1.8%0%-42%
HUTHut 8 Corp.$235M54%-55.2%-8%-73%
CIFRCipher Digital Inc.$224M62%-108.6%-7%-154%
SLNHPSoluna Holdings, Inc.$30M23%-113.3%-33%-55%
Group median44%-81.9%-8%-64%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what IREN Limited has delivered.

IREN Limited’s latest year shows negative owner earnings, the mark of a build-out: total capital spending outruns the cash the business throws off today. So the tool opens on the steady-state base (maintenance capex in place of the build-out spend), the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.

$
Base

The assumptions

9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · since FY2024+3602%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Free cash flow ($1.5B) on 357M shares outstanding, per the 10-Q cover, as of 2026-04-30; net debt $1.5B. The base opens on the steady-state figure (the latest year is negative on total capex mid-build-out); clear Steady-state to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex ($1.9B) runs well above depreciation ($369M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $211M, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "IREN Limited (IREN), the owner's record," https://ownerscorecard.com/c/IREN, data as of 2026-07-09.

Manual order: ← IRDM its page in the Manual IRM →

Industry order: ← IDCC the Capital Markets & Asset Management chapter IVZ →