Cipher Digital Inc. (CIFR) presents a deeply negative liquidation recovery posture as of March 31, 2026. Total reported assets are $6.39B against total liabilities of $5.65B, yielding GAAP book equity of $714M. Under the liquidation lens, however, the picture deteriorates materially. The dominant asset class is restricted cash ($3.01B current + $519M noncurrent = $3.53B), which is likely pledged as collateral against the project finance debt structures (2030 and 2031 Senior Secured Notes). Restricted cash receives a 100% recovery rate in theory, but if it is pledged collateral, it offsets secured debt directly rather than flowing to equity—its net contribution to unsecured/equity recovery is zero or negative. Unrestricted cash and equivalents of $715M receive full credit at 100%. Bitcoin holdings of $76M at fair value receive near-100% recovery as a liquid Level 1 asset. PP&E (net $1.31B) is largely construction-in-progress for data center build-out (Barber Lake and Black Pearl Facilities); under a 50-60% PP&E haircut this yields recoverable value of approximately $650-785M. Intangibles of $77M receive 0% recovery. The derivative asset (Luminant Power Agreement) of $28.6M is Level 3, illiquid, and would realize near zero in a wind-down. Other noncurrent assets of $554M include capitalized capped call transactions associated with the 2031 Convertible Notes, which are equity-linked instruments with minimal distressed recovery value. On the liability side: long-term debt at face is $5.21B gross principal ($4.38B net of unamortized discount/issuance costs on the balance sheet, but face value governs in liquidation). The debt stack includes 2030 Convertible Notes ($172.5M principal), 2031 Convertible Notes ($1.3B principal), 2030 Senior Secured Notes (carrying $1.64B), and 2031 Senior Secured Notes ($2.0B principal). The Senior Secured Notes hold first-priority liens on substantially all assets, meaning restricted cash and PP&E are likely encumbered. Warrant liability of $482M (Google Warrants, Level 3) is a face-value obligation in liquidation. Accounts payable of $198M, accrued liabilities of $205M, and a contingent consideration liability of $14.7M add to current obligations. Capital commitment disclosures reference $1.57B in OtherCommitment (likely construction/equipment purchase commitments) that do not extinguish on wind-up. A subsequent-event lease in New York carries $50.2M of undiscounted operating lease obligations signed post-period. On the prior filing (10-K, December 31, 2025), total debt was approximately $2.71B carrying value; in Q1 2026 the Company issued $2.0B of 2031 Senior Secured Notes and drew $1.97B net of issuance costs, dramatically expanding the liability stack. This is the single largest change quarter-over-quarter. Net accumulated deficit deepened to $1.118B from $1.004B. The MFFAIS CLV/LLV/OLV is reported at negative $4.916B, consistent with this analysis. Equity recovery is negative under any reasonable haircut scenario. Filing discusses construction commitment obligations and power purchase agreement obligations in MD&A but the PPA derivative asset is separately tagged. The $200M Revolving Credit Facility (entered March 23, 2026, undrawn at period-end) is pari passu with the 2030 Senior Secured Notes by lien priority—its existence as an undrawn commitment does not affect current liquidation math but adds a potential future secured claim.
▼ Community Notes