ZNBNasdaqServices-Educational ServicesUS GAAP · USD

Zeta Network Group

Zeta Network Group is a U.S.-based digital company organized around cryptocurrency mining through its wholly owned subsidiary, Model Queen Limited. The group operates as a holding and operating structure with activities tied to digital assets and related corporate financing and capital structure transactions.

Revenue8.7m USD
+208.3 %y/y
Operating profit (EBIT)-33.4m USD
−23.5 %y/y
EBIT margin-382.3%
+571.9 ppy/y
Net income-43.0m USD
−60.1 %y/y
Free cash flow-11.7m USD

Fiscal year 2025 · change from previous year

Development 2020–2025

-80-60-40-20020m USD2020: EBIT -5.2 m USD20202021: 6.8 m USD2021: EBIT -9.7 m USD20212022: 17 m USD2022: EBIT -79 m USD20222023: EBIT -38 m USD20232024: 2.8 m USD2024: EBIT -27 m USD20242025: 8.7 m USD2025: EBIT -33 m USD20258.7-33
RevenueOperating profit (EBIT)

Business

Share of revenue
Cryptocurrency mining70 %

Operations that generate digital assets through mining activity.

Digital asset treasury15 %

Holding, converting, and managing crypto assets and stablecoins.

Capital markets transactions15 %

Equity, warrant, note, and conversion-related financing activity.

Products

Reported · share of revenue
96.2%FY2024100 %
  • Concerts and Entertainment Events96.2 %
  • Construction Management Consulting Services3.8 %

Source: 20-F FY2024, revenue the company reports per product line (SEC XBRL). Shares are of the lines shown and add up to 100 %.

Customers

The business is tied to the digital asset ecosystem rather than traditional end markets, so its economic counterparties are mainly crypto-related participants and capital providers. In practice, value is created through mining output, asset conversions, and financing structures that support the operating subsidiary and the parent company.

Cryptocurrency ecosystem

Buys or receives mined crypto assets and related digital asset transactions; value comes from blockchain-based settlement and asset exposure.

Capital providers

Provide equity, notes, warrants, or placement services used to fund operations and balance-sheet activity.

Transaction counterparties

Engage in conversions, exchanges, and other non-operating crypto settlements.

Strategy

The company’s direction appears centered on maintaining and expanding its cryptocurrency mining platform while using capital markets transactions to fund the business. Its structure suggests a focus on digital asset accumulation, balance-sheet flexibility, and the legal/financing architecture needed to support a high-volatility crypto operation.

Support mining operationsShort term

Mining is the core operating activity and the direct source of digital asset generation.

Manage digital asset treasuryShort term

Crypto holdings and conversions affect liquidity, exposure, and realized value.

Maintain financing flexibilityMedium term

Capital raises and conversions support ongoing operations in a volatile sector.

Geography

The company is headquartered in the United States, with reported business and corporate addresses in New York. Its operating subsidiary, Model Queen Limited, is organized in Hong Kong, which creates exposure to Hong Kong tax and regulatory rules even though the parent is U.S.-based.

Risks

The business is exposed to the volatility and technical risk of cryptocurrency mining, including changes in token prices, mining economics, and asset impairment. It also faces financing and dilution risk from frequent equity-linked instruments, plus accounting complexity around fair value estimates and conversion transactions.

Sorted by severity
LowMediumHighLowMediumHighImpact →Likelihood →Cryptocurrency price volatility1Financing dilution and complexity2Mining economics and operating disruption3Fair value measurement uncertainty4
Impact is the risk’s severity and likelihood how probable it is over the next few years, both assessed from the company’s reports. Numbers match the list.
  1. Cryptocurrency price volatilityImpact: HighLikelihood: High

    Mining revenue and treasury values move with token prices and conversion rates.

    Exposure: Mined crypto assets and treasury holdings

  2. Financing dilution and complexityImpact: HighLikelihood: High

    Convertible notes, warrants, and share issuances can dilute shareholders and increase structural complexity.

    Exposure: Capital structure

  3. Mining economics and operating disruptionImpact: HighLikelihood: Medium

    Mining returns depend on equipment performance, energy costs, and network difficulty.

    Exposure: Crypto mining operations

  4. Fair value measurement uncertaintyImpact: MediumLikelihood: High

    Warrants and crypto-related balances rely on estimates and market inputs.

    ExposureWarrantsCrypto assets

Accounting

Judgemental items
Revenue recognition under ASC 606

Any service or transaction revenue must be recognized when performance obligations are satisfied.

Impact: Affects timing of reported revenue

Cryptocurrency impairment

Crypto assets may require write-downs when carrying value exceeds recoverable value.

Impact: Can materially reduce asset values and earnings

Warrant fair value measurement

Warrants are remeasured using assumptions that can move with market conditions.

Impact: Affects other income/expense and equity

Conversion accounting

Converting notes, payables, and warrants into shares changes debt, equity, and non-cash financing flows.

Impact: Impacts leverage and cash flow presentation

Publicly listed companies with a comparable business focus.

Last updated: 28/09/2026