image
Technology - Software - Application - NASDAQ - CA
$ 0.4933
-4.32 %
$ 12.9 M
Market Cap
-0.93
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one ANY stock under the worst case scenario is HIDDEN Compared to the current market price of 0.493 USD, Sphere 3D Corp. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one ANY stock under the base case scenario is HIDDEN Compared to the current market price of 0.493 USD, Sphere 3D Corp. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one ANY stock under the best case scenario is HIDDEN Compared to the current market price of 0.493 USD, Sphere 3D Corp. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ANY

image
$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.6$0.4$0.4$0.2$0.2Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
16.6 M REVENUE
-24.19%
-21.4 M OPERATING INCOME
28.63%
-9.47 M NET INCOME
59.54%
-4.58 M OPERATING CASH FLOW
30.48%
4.03 M INVESTING CASH FLOW
57.28%
5.39 M FINANCING CASH FLOW
75.82%
2.64 M REVENUE
12.14%
-8.68 M OPERATING INCOME
-68.46%
-7.22 M NET INCOME
-6943.27%
-1.51 M OPERATING CASH FLOW
-521.38%
-3.4 M INVESTING CASH FLOW
-856.42%
5.39 M FINANCING CASH FLOW
0.00%
Balance Sheet Sphere 3D Corp.
image
Current Assets 17.8 M
Cash & Short-Term Investments 13 M
Receivables 0
Other Current Assets 4.83 M
Non-Current Assets 25.4 M
Long-Term Investments 0
PP&E 22 M
Other Non-Current Assets 3.47 M
29.97 %11.18 %50.82 %8.04 %Total Assets$43.2m
Current Liabilities 3.9 M
Accounts Payable 1.17 M
Short-Term Debt 0
Other Current Liabilities 2.73 M
Non-Current Liabilities 18 K
Long-Term Debt 0
Other Non-Current Liabilities 18 K
29.82 %69.72 %Total Liabilities$3.9m
EFFICIENCY
Earnings Waterfall Sphere 3D Corp.
image
Revenue 16.6 M
Cost Of Revenue 13.4 M
Gross Profit 3.23 M
Operating Expenses 24.6 M
Operating Income -21.4 M
Other Expenses -11.9 M
Net Income -9.47 M
20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)17m(13m)3m(25m)(21m)12m(9m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
19.45% GROSS MARGIN
19.45%
-128.92% OPERATING MARGIN
-128.92%
-57.02% NET MARGIN
-57.02%
-24.09% ROE
-24.09%
-21.91% ROA
-21.91%
-55.31% ROIC
-55.31%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Sphere 3D Corp.
image
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -9.47 M
Depreciation & Amortization 7.11 M
Capital Expenditures -8.94 M
Stock-Based Compensation 2.84 M
Change in Working Capital -16.4 M
Others -4.8 M
Free Cash Flow -13.5 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Sphere 3D Corp.
image
Wall Street analysts predict an average 1-year price target for ANY of $3 , with forecasts ranging from a low of $3 to a high of $3 .
ANY Lowest Price Target Wall Street Target
3 USD 508.15%
ANY Average Price Target Wall Street Target
3 USD 508.15%
ANY Highest Price Target Wall Street Target
3 USD 508.15%
Price
Max Price Target
Min Price Target
Average Price Target
33332222111100Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Sphere 3D Corp.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
115 K USD 2
6-9 MONTHS
10.4 K USD 1
9-12 MONTHS
408 K USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Sphere 3D Reports Fiscal Year 2024 Financial Results and Operational Updates Stamford, Connecticut--(Newsfile Corp. - March 28, 2025) - Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D" or the "Company"), a Bitcoin mining company, is pleased to announce financial results for its fiscal year ended December 31, 2024. COMMENTS FROM SPHERE 3D LEADERSHIP 2024 was a year of transition for Sphere 3D. newsfilecorp.com - 1 month ago
Sphere 3D Launches First Vertically Integrated Bitcoin Mining Facility Stamford, Connecticut--(Newsfile Corp. - March 18, 2025) - Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D" or the "Company") today announced that its newest Bitcoin mining site in Iowa is officially online. This milestone represents a significant strategic shift for the Company as it moves away from hosted and third-party mining operations toward full ownership and control of its infrastructure. newsfilecorp.com - 1 month ago
Sphere Announces End of Litigation with Gryphon Stamford, Connecticut--(Newsfile Corp. - March 11, 2025) - Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D" or the "Company") announced today that it has reached a confidential settlement with Gryphon Digital Mining, Inc. to resolve all claims against each other on mutually satisfactory terms that will result in the complete dismissal of the litigation. "As a Company, we are focused on the future and our long-term strategy," said Kurt Kalbfleisch, Acting CEO. newsfilecorp.com - 1 month ago
Sphere 3D Announces Passing of Chief Executive Officer Chief Financial Officer Kurt Kalbfleisch Remains as Acting CEO Stamford, Connecticut--(Newsfile Corp. - March 6, 2025) - It is with profound sadness that Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D" or the "Company") today announces the passing of Patricia Trompeter, Chief Executive Officer. Patricia, known to many as Patti, passed away peacefully on Tuesday after a courageous battle with cancer. newsfilecorp.com - 1 month ago
Sphere 3D President and CEO Taking Temporary Leave of Absence Chief Financial Officer Kurt Kalbfleisch Named Acting CEO Stamford, Connecticut--(Newsfile Corp. - January 31, 2025) - Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D" or the "Company") today announced that President and CEO Patricia Trompeter will be taking a temporary medical leave of absence to address an existing health condition. She is expected to be on leave for approximately four months. newsfilecorp.com - 3 months ago
Sphere 3D Corp. Announces Pricing of $6 Million Registered Direct Offering and Concurrent Private Placement Stamford, Connecticut--(Newsfile Corp. - November 20, 2024) - Sphere 3D Corp (NASDAQ: ANY) ("Sphere 3D" or the "Company"), a Bitcoin mining company operating at an industrial scale, today announced that it has entered into a securities purchase agreement with a single institutional investor for the issuance and sale of 4,225,353 of its common shares (or common share equivalents in lieu thereof) in a registered direct offering at a purchase price of $1.42 per share (the "Registered Offering"). In a concurrent private placement (the "Private Placement" and together with the Registered Offering, the "Offerings"), the Company also agreed to issue to the same investor warrants to purchase up to 4,225,353 of its common shares (the "Common Warrants"). newsfilecorp.com - 5 months ago
Sphere 3D Corp. Provides October 2024 Update Stamford, Connecticut--(Newsfile Corp. - November 15, 2024) - Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D"), a Bitcoin mining company focused on strategically growing its production, is providing a strategic and operational update for October 2024. Key Highlights: 11.7 Bitcoin mined in October 2024 Month-end deployed hash rate was 0.8 EH/s Development initiated on our new 12.5 MW site with multi-year sub $0.04 power contract Metrics Oct. 2023 Sept. newsfilecorp.com - 5 months ago
Sphere 3D Corp. (ANY) Surpasses Q3 Earnings Estimates Sphere 3D Corp. (ANY) came out with quarterly earnings of $0.01 per share, beating the Zacks Consensus Estimate of a loss of $0.19 per share. This compares to loss of $0.38 per share a year ago. zacks.com - 5 months ago
Sphere 3D Reports Third Quarter 2024 Financial Results Stamford, Connecticut--(Newsfile Corp. - November 14, 2024) - Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D"), a Bitcoin mining company operating at an industrial scale, today reported financial results for the quarter ended September 30, 2024. 2024 Third Quarter Highlights  Sphere 3D and Simple Mining LLC entered into a letter of intent to acquire a 12.5 MW site in Iowa featuring average sub 4c energy. newsfilecorp.com - 5 months ago
Sphere 3D Corp. Provides September 2024 Update Stamford, Connecticut--(Newsfile Corp. - October 17, 2024) - Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D"), a Bitcoin mining company focused on strategically growing its production, is providing an operational update for September 2024, as well as a general strategic update. Key Highlights 9.2 Bitcoin mined in September 2024 Month-end deployed hash rate was 0.7 EH/s Development initiated on new 12.5 MW hosting site with multi-year sub $0.04 power contract; energization begins in December 2024 Metrics Sept. newsfilecorp.com - 6 months ago
Sphere 3D Corp. Provides August 2024 Update Stamford, Connecticut--(Newsfile Corp. - September 23, 2024) - Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D"), a Bitcoin mining company, is providing a strategic and operational update for August 2024. Key Highlights: Second batch of Antminer S21 fleet upgrades have arrived 12.7 Bitcoin mined in August 2024 Month-end deployed hash rate was 1.0 EH/s Metrics Aug 2023 July 2024 Aug 2024 Bitcoin Mined 58.3 16.8 12.7 Bitcoin Sold 65.7 22.0 12.6 Mining Revenue $1.6 million $1.0 million $0.8 million Bitcoin Holdings 2.8 2.0 2.1 Deployed Miners ~12,450 ~11,200 ~8,900 Month End Deployed Hash Rate (EH/s) 1.3 EH/s 1.2 EH/s 1.0 EH/s   Strategic Update: We continue to proactively focus on the company's future growth through operational growth and strategic partnerships: As announced earlier this month, we are developing a 12.5 MW site in Iowa at an average of sub ~ 4 cent energy. newsfilecorp.com - 7 months ago
Sphere 3D Corp. Signs Letter of Intent to Acquire a 12.5 MW Site in Iowa Featuring Average Sub -4c Energy, Set to be Operational by December 2024 Stamford, Connecticut--(Newsfile Corp. - September 9, 2024) - Sphere 3D Corp. (NASDAQ: ANY) ("Sphere 3D"), a Bitcoin mining company, announces the development of a 12.5 MW site in Iowa. 12.5 MW site with anticipated average of sub ~4 cent power Facility estimated to be ready beginning of December Managed services agreement with Simple Mining for 3 years to manage site Sphere 3D has partnered with Simple Mining LLC to engineer, develop, and operate the site. newsfilecorp.com - 7 months ago
8. Profile Summary

Sphere 3D Corp. ANY

image
COUNTRY CA
INDUSTRY Software - Application
MARKET CAP $ 12.9 M
Dividend Yield 0.00%
Description Sphere 3D Corp. focuses on operating as a carbon neutral bitcoin mining company. It also provides data management solutions through hybrid cloud, cloud, and on-premises implementations directly and through its reseller network and professional services organization. Its products portfolio includes HVE-STACK high density server, which provides computer and storage appliance for the data centers; HVE-VELOCITY, a high availability dual enclosure storage area network that offers reliability and integrity for optimal data storage, protection, and recovery; HVE 3DGFX, a virtual desktop infrastructure solution; HVE STAGE, a server virtualization platform; and HVE VAULT, an appliance designed to handle requirements for backup and replication storage. In addition, it offers self-service and support services. Sphere 3D Corp. is based in Toronto, Canada.
Contact Building 2, Toronto, ON, M3C 1W3 https://www.sphere3d.com
IPO Date Aug. 12, 2013
Employees 2
Officers Mr. Kurt L. Kalbfleisch Chief Financial Officer, Acting Chief Executive Officer, Senior Vice President & Secretary