| Rate policy terms | | Index | federal funds rate, upper limit, on the date of the applicable borrowing |
|---|
| Lender | Coinbase Credit, Inc. (lender, collateral agent and administrative agent) |
|---|
| Custody | Coinbase Custody Trust Company, LLC, segregated account in the name of the Company |
|---|
| Formula | UNTIL 2026-04-21: greater of (i) the federal funds rate, upper limit, on the date of the applicable borrowing and (ii) 3.25%, plus a margin of 4.50% |
|---|
| Floor % | 3.25 |
|---|
| Ltv table | | Source | SEC EDGAR accession 0001558370-25-008138, Exhibit 10.1 (Amended and Restated Credit Agreement, 2025-05-19), Section 1.01 and Section 2.06, definition of LTV Table |
|---|
| Columns | | 0 | | Name | base |
|---|
| Applies | other than during a Deleveraging Trigger Period or Second Deleveraging Trigger Period |
|---|
| Top up ltv % | 70 |
|---|
| Initial ltv % | 60 |
|---|
| Release ltv % | 50 |
|---|
| Liquidation ltv % | 80 |
|---|
|
|---|
| 1 | | Name | deleveraging |
|---|
| Applies | during any Deleveraging Trigger Period |
|---|
| Top up ltv % | 65 |
|---|
| Initial ltv % | 55 |
|---|
| Release ltv % | 45 |
|---|
| Liquidation ltv % | 75 |
|---|
|
|---|
| 2 | | Name | second_deleveraging |
|---|
| Applies | during any Second Deleveraging Trigger Period |
|---|
| Top up ltv % | 60 |
|---|
| Initial ltv % | 50 |
|---|
| Release ltv % | 40 |
|---|
| Liquidation ltv % | 70 |
|---|
|
|---|
|
|---|
|
|---|
| Structure | fixed |
|---|
| Margin % | 4.5 |
|---|
| Fully drawn | yes |
|---|
| Facility type | multiple drawdown secured term loan |
|---|
| Upsize fee usd | 1000000 |
|---|
| Implied ltv % | 57.5 |
|---|
| Rate fixed from | 2026-04-21 |
|---|
| Rehypothecation | prohibited — pledged assets shall not be used by the Lender to secure any other loan or account |
|---|
| Stated rate % | 6.15 |
|---|
| Upfront fee % | 1 |
|---|
| Extension option | may request a further 364 days, no later than 90 days before the initial maturity date, subject to the consent of the Lender |
|---|
| Margin step rule | CORRECTION to the earlier record, which carried a flat 4.50%. SEC EDGAR accession 0001558370-25-008138, Exhibit 10.1 (Amended and Restated Credit Agreement, 2025-05-19), Section 1.01 and Section 2.06: "Applicable Margin means (a) during any Second Deleveraging Trigger Period, 4.75% per annum and (b) otherwise, 4.50% per annum." THE LOAN REPRICES UPWARD IN STRESS — the spread widens by 25bp in the same condition that tightens every LTV threshold. |
|---|
| Collateral assets | bitcoin, USDC and cash |
|---|
| Implied ltv as of | 2025-12-31 |
|---|
| Observed rate % | 8.3 |
|---|
| Collateral history | | 0 | | BTC | 3977 |
|---|
| As of | 2025-12-31 |
|---|
| Event | initial pledge as reported at year end |
|---|
| Fair value usd | 347979000 |
|---|
|
|---|
| 1 | | BTC | 5802 |
|---|
| As of | 2026-02-28 |
|---|
| Event | MARGIN CALL. 1,825 additional BTC pledged "due to the decline in bitcoin prices" (SEC EDGAR accession 0001104659-26-022322 (10-K, period 2025-12-31), Note 12 Debt). Month-end date is the FILING'S month ("In February 2026"); the exact day is not stated. |
|---|
|
|---|
| 2 | | BTC | 4258 |
|---|
| As of | 2026-03-31 |
|---|
| Event | 1,544 BTC released (SEC EDGAR accession 0001104659-26-053120 (10-Q, period 2026-03-31)). Reconciles exactly: 3,977 + 1,825 - 1,544 = 4,258. |
|---|
|
|---|
| 3 | | BTC | 5821 |
|---|
| As of | 2026-06-30 |
|---|
| Event | "5,821 of the Company's bitcoin were pledged as collateral to secure the $200 Million Credit Facility" (SEC EDGAR accession 0001104659-26-093448 (10-Q, period 2026-06-30), Debt note). +1,563 BTC on the quarter. The Debt note read does NOT say why — a top-up and a re-pledge under the 2026-04-21 agreement are both possible — so no event type is asserted. |
|---|
|
|---|
|
|---|
| Margin % stressed | 4.75 |
|---|
| Observed rate as of | 2025-12-31 |
|---|
| Permitted drawdowns | 4 |
|---|
| Trigger definitions | ⚠ THE COLUMNS SHIFT ON THE COLLATERAL'S DRAWDOWN FROM ITS VALUE AT INCEPTION, NOT ON THE LTV RATIO — a natural misreading, and wrong. Deleveraging Trigger Period: any period from the day the Administrative Agent determines "the Prevailing Market Value of the Collateral is less than 70% of the Initial Prevailing Market Value", ending when it returns to or above the Initial Prevailing Market Value. Second Deleveraging Trigger Period: the same at "less than 50% of the Initial Prevailing Market Value", ending on a return to Initial PMV or when a (first) Deleveraging Trigger Period is in effect. Initial Prevailing Market Value is fixed at 9:00 a.m. New York time on the Original Effective Date. |
|---|
| Floating terms until | 2026-04-21 |
|---|
| Actual ltv definition | SEC EDGAR accession 0001558370-25-008138, Exhibit 10.1 (Amended and Restated Credit Agreement, 2025-05-19), Section 1.01 and Section 2.06: "Actual LTV Ratio means, at any time, the ratio (expressed as a percentage) of (a) the principal amount of the Loan outstanding at such time to (b) the Prevailing Market Value of the Collateral at such time." |
|---|
| Margin call mechanics | SEC EDGAR accession 0001558370-25-008138, Exhibit 10.1 (Amended and Restated Credit Agreement, 2025-05-19), Section 1.01 and Section 2.06: a Margin Call Event occurs when the Actual LTV Ratio is on any Business Day at or above the Top Up LTV. The Administrative Agent may deliver a Margin Funding Notice within 2 Business Days; the Borrower must satisfy it by the Margin Funding Deadline, "no later than the time falling twenty-four (24) hours after such Margin Funding Notice ... is received". Additional Collateral is sized so that the Actual LTV Ratio is restored to the INITIAL LTV, not merely back under the Top Up LTV. Release runs the other way: collateral is released once the Actual LTV Ratio is at or below the Release LTV for at least two consecutive days. Reaching the Top Up LTV is also a Blocking Event, so withdrawals are barred while a call is live. |
|---|
| Interest expense 2025 usd | 13200000 |
|---|
| Distance to margin call % | 17.9 |
|---|
| Distance to margin call as of | 2025-12-31 |
|---|
| Distance to margin call basis | DERIVED, and labelled so. At 2025-12-31 the Actual LTV Ratio was 200,000,000 / 347,979,000 = 57.5% against a base-column Top Up LTV of 70%. Collateral would have to fall to 200,000,000 / 0.70 = 285,714,286 for a call, i.e. a 17.9% decline in collateral value. This is arithmetic on filed figures and the agreement's own thresholds — it is NOT a filed number and must never be presented as one. |
|---|
| Observed behaviour matches schedule | The collateral path in collateral_history is the mechanism above executing: +1,825 BTC in February 2026 "due to the decline in bitcoin prices" is a Top Up, and -1,544 BTC by 2026-03-31 is a Margin Release. Recorded as a QUALITATIVE match. The implied BTC prices are deliberately NOT back-solved from the thresholds; that would publish derived prices wearing filed authority. |
|---|
|
|---|