Company Reports Record $31.0M Net Income and $53.7M Adjusted EBITDA⁽⁸⁾

Announcing New HAUS Agreement with Entropy, an Upcoming HIP-3 Deployer

1 Million HYPE Tokens Redeployed to Support HIP-3 & HIP-4 Markets Since June 2026

Sale of Remaining Legacy Life Sciences IP to Arctic Vision Executed in July 2026

DALLAS, Aug. 12, 2026 (GLOBE NEWSWIRE) -- Hyperion DeFi, Inc. (NASDAQ:HYPD) ("Hyperion DeFi" or the "Company"), the first U.S. publicly listed DeFi company building on Hyperliquid, today reported results for the second quarter ending June 30, 2026.

"We are pleased to report a second consecutive quarter of record Net Income", said Hyunsu Jung, CEO of Hyperion DeFi. Mr. Jung continued, "In our twelve months of operating performance, we have redefined what it means to be a digital asset treasury. Not only have we substantially grown our treasury position in HYPE, but we have launched multiple scalable businesses and built new products and services on Hyperliquid, all while reducing our costs over time. We continue to position ourselves as the premier institutional gateway to DeFi innovation, and are immensely proud to announce additional partnerships as part of today’s release as we deliver on our mission to revolutionize blockchain financial services."

Q3’25, Q4’25, Q1’26, and Q2’26 Summary GAAP and Non-GAAP Financial Measures

(Figures in $)		Q3 2025	Q4 2025	Q1 2026	Q2 2026
GAAP	Gross Profit	302,506	192,987	244,271	357,693
Non-GAAP	Adjusted Gross Profit⁽¹⁾	439,386	820,997	959,568	1,150,035
GAAP	HYPE Digital Assets	37,954,590	16,233,941	25,286,164	74,119,231
Non-GAAP	Gross HYPE Holdings⁽⁴⁾	77,751,604	47,837,901	71,037,227	132,635,212
Non-GAAP	Net Asset Value⁽⁹⁾	74,545,583	44,154,737	69,873,504	134,226,478
GAAP	Selling, General and Administrative Expense	2,594,130	4,530,542	4,493,604	3,918,591
Non-GAAP	Operating Expenses Excluding Stock-Based Compensation⁽⁵⁾	4,315,016	3,007,135	2,975,883	2,344,734
GAAP	Net Operating (Income) Expenses	(4,125,685)	39,958,264	(8,487,848)	(30,650,049)
Non-GAAP	Treasury Gains (Losses)⁽⁶⁾	11,868,872	(36,783,228)	21,451,862	54,815,626
GAAP	Total Other Income (Expense), Net	2,197,391	(288)	108,431	(56,779)
Non-GAAP	Adjusted Other Income (Expense)⁽⁷⁾	(42,240)	48,717	52,585	31,919
GAAP	Net Income (Loss)	6,625,582	(39,765,565)	8,840,550	30,950,963
Non-GAAP	Adjusted EBITDA⁽⁸⁾	7,951,003	(38,920,649)	19,488,132	53,652,846
GAAP	Net Cash and Cash Equivalents Used in Investing Activities	(20,112,041)	(6,319,039)	(1,472,835)	(5,642,387)
Non-GAAP	Adjusted Net Investing Cash Flow⁽¹⁷⁾	(20,112,041)	(6,319,039)	(1,472,835)	(6,165,672)
GAAP	Net Cash and Cash Equivalents Used in Operating Activities	(2,822,819)	(4,190,147)	(4,064,063)	(3,098,419)
Non-GAAP	Adjusted Net Operating Cash Flow⁽¹⁸⁾	(2,822,819)	(3,976,135)	(2,607,344)	(2,124,382)

All figures in this press release are not audited. Throughout this document, totals may not sum due to rounding. Calculations are based on unrounded results. This press release includes certain non-GAAP financial measures (including on a forward-looking basis) such as Adjusted Gross Profit, Gross HYPE Holdings, Net Asset Value, Operating Expenses Excluding Stock-Based Compensation, Treasury Gains (Losses), Adjusted Other Income (Expense), Adjusted EBITDA, Adjusted Net Investing Cash Flow, and Adjusted Net Operating Cash Flow. Please see "Footnotes" and "Non-GAAP Measures of Financial Performance" for reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures and important additional information.

*Cumulative figures for Adjusted EBITDA⁽⁸⁾ as of Q3 2025 reflect the three months ended September 30, 2025, and as of Q2 2026 reflect the twelve months ended June 30, 2026. Please see "Footnotes" and "Non-GAAP Measures of Financial Performance" sections for detailed definitions and reconciliations to the nearest GAAP Metric.

Please see "Footnotes" and "Non-GAAP Measures of Financial Performance" sections for detailed definitions and reconciliations to the nearest GAAP Metric.

Adjusted Gross Profit⁽¹⁾(in $ thousands)	Q3'25	Q4'25	Q1'26	Q2'26	QoQ Growth
Ecosystem Rewards	-	285	150	90	(40%)
DeFi Monetization	<1	102	245	158	(36%)
Yield Enhancement	78	79	211	334	+58%
Validator Commissions	21	49	40	42	+4%
Staking Yield	340	305	313	527	+69%
Adjusted Gross Profit⁽¹⁾	439	821	960	1,150	+20%
Multiple vs. Staking Yield	1.3x	2.7x	3.1x	2.2x
% Earned in Cash*	18%	22%	48%	50%
HYPE Earned in Staking & Validating⁽²⁾	7,895	10,076	11,458	11,115
Effective Average HYPE Price In-Period⁽³⁾	45.76	35.12	30.82	51.23

*The portion of Adjusted Gross Profit⁽¹⁾ earned in cash, cash equivalents, and stablecoins⁽¹⁶⁾. Please see "Footnotes" and "Non-GAAP Measures of Financial Performance" sections for detailed definitions and reconciliations to the nearest GAAP Metric.

HYPE Treasury Over Time

6/30/25*

09/30/25

12/31/25

3/31/26

6/30/26

Basis⁽¹⁴⁾

Gross HYPE Tokens⁽²⁾

1.31 M

1.72 M

1.88 M

1.94 M

2.04 M

HYPE Token Price

$34.8

$45.2

$25.4

$36.6

$65.0

$39.7

Gross HYPE Holdings⁽⁴⁾

$45.5 M

$77.8 M

$47.8 M

$71.0 M

$132.6 M

$81.0 M

Cash, Cash Equivalents, and Stablecoins⁽¹⁶⁾

$7.5 M

$8.2 M

$6.5 M

$9.1 M

$11.8 M

*The June 30, 2025 Gross HYPE Holdings figure represents HYPE Digital Assets held at cost basis. Please see "Footnotes" and "Non-GAAP Measures of Financial Performance" sections for detailed definitions and reconciliations to the nearest GAAP Metric.

Non-GAAP Income Summary (Figures in $)	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Adjusted Gross Profit⁽¹⁾	439,386	820,997	959,568	1,150,035
Operating Expenses Excluding Stock-Based Compensation⁽⁵⁾	4,315,016	3,007,135	2,975,883	2,344,734
Treasury Gains (Losses)⁽⁶⁾	11,868,872	(36,783,228)	21,451,862	54,815,626
Adjusted Other Income (Expense)⁽⁷⁾	(42,240)	48,717	52,585	31,919
Adjusted EBITDA⁽⁸⁾	7,951,003	(38,920,649)	19,488,132	53,652,846

Please see "Footnotes" and "Non-GAAP Measures of Financial Performance" sections for detailed definitions and reconciliations to the nearest GAAP Metric.

Non-GAAP Cash Flow Summary (Figures in $)	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Adjusted Net Operating Cash Flow⁽¹⁸⁾	(2,822,819)	(3,976,135)	(2,607,344)	(2,124,382)
Adjusted Net Investing Cash Flow⁽¹⁷⁾	(20,112,041)	(6,319,039)	(1,472,835)	(6,165,672)
Net Cash Provided by Financing Activities	23,625,749	8,596,884	6,606,942	10,997,100
Change in Cash, Cash Equivalents, and Stablecoins⁽¹⁶⁾	690,889	(1,698,290)	2,526,763	2,707,046
Ending Cash, Cash Equivalents, and Stablecoins⁽¹⁶⁾	8,223,180	6,524,890	9,051,653	11,758,699

Please see "Footnotes" and "Non-GAAP Measures of Financial Performance" sections for detailed definitions and reconciliations to the nearest GAAP Metric.

Adjusted Gross Profit⁽¹⁾Guidance	Q3'25	Q4'25	FY'25	Q1'26	Q2'26	Q3'26	Q4'26	FY'26 Guidance	2026 Guidance vs. 2025 Actual
Initial Guidance (Q4'25 A)	$0.44M	$0.82M	$1.28M	-	-	-	-	$4M - $6M	~ 4x
Current Guidance (Q2'26 A)	$0.44M	$0.82M	$1.28M	$0.96M	$1.15M	-	-	$5M - $7M	~ 5x

Please see "Footnotes" and "Non-GAAP Measures of Financial Performance" sections for detailed definitions and reconciliations to the nearest GAAP Metric.

HYPD Investment Thesis & 1-Year Trailing Results

In June of 2025, Hyperion DeFi was born from what was formerly Eyenovia. We revamped the company’s operating strategy to the accumulation of HYPE and directly building in the Hyperliquid ecosystem. We made a firm commitment that we would be more than just HYPE, benefitting from not just holding the asset, but uniquely building multiple business atop it that have the potential to leverage it profitably. Our model is no longer a concept that we ask investors to envision, it has become reality.

Our unique strategy shares in multiple frontiers of value creation at the same time. Those three frontiers include (1) our growing HYPE treasury, (2) our scalable DeFi businesses, and (3) our embedded economic upside in the Hyperliquid ecosystem. We call this our HYPD "Triple-Dip" Strategy, and we believe our results over the past twelve months speak for themselves.

Growing HYPE Treasury: From June 2025 to June 2026, our Gross HYPE Tokens⁽²⁾ have increased 56% from 1.31 million to 2.04 million HYPE Tokens.
Five Scalable Businesses: From Q3 2025 to Q2 2026, our quarterly Adjusted Gross Profit⁽¹⁾ has grown 162% from $0.4 million to $1.2 million as our DeFi businesses have begun to ramp. We have consistently earned 2x-3x base HYPE staking yield over the past three reporting quarters.
Embedded Economic Upside in the Hyperliquid Ecosystem: We have received tokens, equity, or future rights to tokens or equity in four early-stage builders on Hyperliquid: Kinetiq, HyperLend, Silhouette, and Skew.
Declining Cost Base: From Q3 2025 to Q2 2026, our Operating Expenses Excluding Stock-Based Compensation⁽⁵⁾ declined 46% from $4.3 million to $2.3 million. Our legacy biotech segment has been wound down as of June 30, 2026, and in July, we sold all remaining Optejet IP to Arctic Vision.
Improving Cash Flows: From Q3 2025 to Q2 2026, quarterly Adjusted Net Operating Cash Flow⁽¹⁸⁾ has declined from ($2.8 million) to ($2.1 million) dollars (25% decline), both as a function of reduced costs and ramping DeFi businesses. For the past two quarters, 40%-50% of our Adjusted Gross Profit⁽¹⁾ was denominated in cash, cash equivalents, and stablecoins⁽¹⁶⁾.
Guidance: We continue to anticipate $5 million to $7 million Adjusted Gross Profit⁽¹⁾ in 2026, approximately 5x our 2025 FY results. And, we anticipate our Adjusted Net Operating Cash Flow⁽¹⁸⁾ to flip positive by the end of 2026.

Adjusted Gross Profit⁽¹⁾ in Q2’26 and Q1’26

Adjusted Gross Profit⁽¹⁾, a Non-GAAP Metric, aims to capture all of Hyperion DeFi’s value-add operating business activities beyond gains and losses in our digital asset treasury. In total, Adjusted Gross Profit⁽¹⁾ increased +20% quarter-over-quarter to $1.15 million in Q2’26 from $960 thousand in Q1’26. The +20% quarterly sequential growth rate in Q2’26 compares to +17% in Q1’26. Below is a summary of all five of our operating business activities included within Adjusted Gross Profit⁽¹⁾ in these periods:

Staking Yield: We stake our HYPE to our Validator and earn rewards.
- On a dollar basis, our HYPE earned from staking generated $527 thousand Adjusted Gross Profit⁽¹⁾ in Q2’26 versus $313 thousand in Q1’26 (+69% quarter-over-quarter), largely driven by an increase in the Effective Average HYPE Price In-Period⁽³⁾ to 51.2 in Q2’26 from 30.8 in Q1’26.
Validator Commissions: The Company operates its Validator under a Joint Validator Operators Agreement (together with Kinetiq and MAVAN) and earns commissions on rewards delivered to third-party tokens delegated to the Validator.
- On a dollar basis, our HYPE earned from validator commissions generated $42 thousand Adjusted Gross Profit⁽¹⁾ in Q2’26 versus $40 thousand in Q1’26 (+4% quarter-over-quarter).
- Approximately 7 million HYPE tokens were delegated to our Validator as of July 31, 2026⁽²⁾.
- In June 2026, Blockdaemon announced it has selected Kinetiq x Hyperion as their institutional staking partner on Hyperliquid.
- We continue to explore opportunities to generate income by building on top of our existing validator infrastructure.
- In total, the Company earned 11.1 thousand HYPE tokens from staking and validating activities in Q2’26, versus 11.5 thousand in Q1’26⁽²⁾.
Yield Enhancement: The Company pursues accretive strategies to enhance yield earned on its tokens.
- Yield Enhancement activities generated $334 thousand Adjusted Gross Profit⁽¹⁾ in Q2’26 versus $211 thousand in Q1’26 (+58% quarter-over-quarter).
- Q2’26 and Q1’26 Yield Enhancement activities included multiple HYPE volatility strategies OTC and on-chain.
- In Q1’26, we began executing within our Institutional Volatility Income Vault, in partnership with the Rysk protocol, further optimizing our Yield Enhancement capabilities while building the infrastructure to accommodate third-party execution within Rysk Premium in the future.
DeFi Monetization: The Company supports and monetizes Hyperliquid DeFi activity with sustainable, scalable practices.
- Quarterly Results: DeFi Monetization activity generated $158 thousand Adjusted Gross Profit⁽¹⁾ in Q2’26, a decline of (36%) versus $245 thousand in Q1’26.
- USDH Sunset: As previously disclosed, the sunset of the USDH stablecoin drove a termination of our HYPE Asset Use Service (HAUS) agreements with Native Markets and Felix in June 2026, opening up 800,000 of our HYPE tokens to be redeployed into other business opportunities.
- Maintaining Guidance: We reiterated our 2026 Adjusted Gross Profit⁽¹⁾ and cash flow guidance in June 2026, and we reiterate that same guidance again today, because the financial impact of the USDH sunset was immaterial and our strategic response was swift. This is the nature of operating in a fast-moving ecosystem: individual products may come and go, but what endures is our position as an early partner builders come to for support. We believe the strength of our strategic positioning was demonstrated within weeks via our two new HAUS agreements deploying 1 million HYPE tokens as detailed below.
- HAUS-Skew (HIP-4): In July we announced our HAUS agreement with Skew Technologies to launch permissionless markets on Hyperliquid including an institutional listing service. And, with Hyperliquid’s recent HIP-4 announcements in July, we and the Skew team have decided that HIP-4 outcome markets will be the better fit for what we are building. This structure deploys 500,000 staked HYPE with a team purpose-built for onboarding new market categories to Hyperliquid. We expect the markets to go live in the coming months, with economics that improve upon our prior deployer arrangement, in addition to long-term equity and token exposure to Skew. The early metrics are positive, with over 40,000 unique users signed up to access Skew’s private beta as of August 10, 2026.
- HAUS-Entropy (HIP-3): We are announcing today a HAUS partnership with Entropy, an upcoming HIP-3 deployer, with 500,000 of our staked HYPE. Not only does this second deployer provide us with multiple opportunities to both support and scale unique businesses on Hyperliquid, but it allows us to converge the building blocks we are developing alongside our partners in this ecosystem.
- HAUS-Silhouette (Trading Fee Reduction): In March 2026 we launched a HAUS agreement on 100,000 HYPE tokens with Silhouette, whereby Silhouette receives reduced trading fees for their clients and we receive a portion of those savings as revenue. Silhouette (which provides shielded trading on Hyperliquid to its clients) completed its migration into production in Q2’26. We saw monthly volumes step up from the hundreds of thousands toward over $40 million cumulative as of August 10, 2026, consistent with the trajectory we outlined in May. This was driven by Silhouette’s support for RWA spot trading, which we expect to continue to accelerate on Hyperliquid as more assets become tokenized and move on-chain.
- HAUS Pipeline: We maintain our pipeline of prospective HAUS clients and continue to be selective, prioritizing structures that return durable, volume-linked value to our supported markets. The value of natively staked HYPE continues to be demonstrated across these services.
- On-Chain Credit: In July 2026, we completed our first institutional credit deal through HyperLend's Aviya platform, lending $1M USDC against natively staked HYPE at a rate of 8% APY, far above the overnight rate found in traditional markets. The HYPE collateral remains in secure custody at Anchorage Digital for the duration of the loan. We expect the Aviya platform to scale as demand grows for institutional borrowing and lending against robust collateral, and we are entitled to a revenue share on a portion of future activity on Aviya.
Ecosystem Rewards: Through our active participation in the Hyperliquid DeFi ecosystem, the Company positions itself for the receipt of future potential token airdrops, protocol incentives, and other rewards that may become available periodically.
- Ecosystem Rewards generated $90 thousand Adjusted Gross Profit⁽¹⁾ in Q2’26, versus $150 thousand in Q1’26.
  - We expect the quarter-over-quarter change in Ecosystem Rewards to be volatile given the unexpected timing of airdrops, token generation events, and other rewards activity.
  - The Q2 figure reflects two elements: (1) our receipt and subsequent sale of the MAX token airdrop and (2) a one-time grant from Felix due to the sunset of USDH, denominated in USDC.
- In November 2025, we received 1.92 million KNTQ tokens in Kinetiq’s airdrop token generation event. We are liquid-staking our KNTQ with Kinetiq and earning more KNTQ tokens over time. KNTQ staking yields have recently exceeded 7% annualized, and we have accrued over 40,000 additional KNTQ tokens in 2026.
- In March 2026, we received 10 million HPL tokens from HyperLend in connection with multiple partnership and revenue-sharing agreements in connection with on-chain credit pools.
- Silhouette is contractually obligated to award HYPD at least 1% of future token supply or equity.
- As part of our HAUS agreement with Skew announced in July 2026, Skew is contractually obligated to award HYPD at least 5% Skew equity plus 5% of Skew token supply to the extent there is a future Skew token generation event.
- Given our partnerships with other Hyperliquid ecosystem participants such as Rysk, and given that we are continuing to accrue additional Kinetiq points, we anticipate additional ecosystem rewards in 2026.

Q2’26 and Q1’26 Expense Summary Results

Operating Expenses Excluding Stock-Based Compensation⁽⁵⁾ declined (21%) quarter-over-quarter to $2.3 million in Q2’26 from $3.0 million in Q1’26.
- $2.3 million Operating Expenses Excluding Stock-Based Compensation⁽⁵⁾ in Q2’26 represents a (46%) decline versus $4.3 million in Q3’25.
As of June 30, 2026, we have substantially wound down all operations related to our legacy biotech segment.
In July 2026, we executed a sale of all our remaining IP associated with our legacy biotech segment to Arctic Vision in exchange for a release of indebtedness owed by the Company.
From July 2025 through July 2026, as part of our biotech wind-down negotiation efforts, we have cumulatively released over $2.7 million of liabilities and indebtedness owed by the Company to its legacy partners.

Q2’26 and Q1’26 Treasury Summary

Gross HYPE Tokens⁽²⁾ increased to 2.04 million in Q2’26 from 1.94 million in Q1’26.
Gross HYPE Holdings⁽⁴⁾ increased to $132.6 million in Q2’26 from $71.0 million in Q1’26, as the price of HYPE increased to $65.0 in Q2’26 from $36.6 in Q1’26.
Net Asset Value⁽⁹⁾ increased to $134.2 million in Q2’26 from $69.9 million in Q1’26.
Treasury Gains (Losses)⁽⁶⁾ was $54.8 million in Q2’26 versus $21.5 million in Q1’26.

Q2’26 and Q1’26 Net Income and Adjusted EBITDA⁽⁸⁾

Q2’26 Net Income was $31.0 million, a second sequential quarterly record for the company, versus $8.8 million in Q1’26.
Q2’26 Adjusted EBITDA⁽⁸⁾ of $53.7 million compares to $19.5 million in Q1’26.
- The primary reconciliation of Net Income to Adjusted EBITDA⁽⁸⁾ continues to be driven by our HYPE Liquid Staking Tokens (LSTs), for which the GAAP carrying value is the low-water-mark price of HYPE, as detailed further in our GAAP to Non-GAAP reconciliations section at the end of this release.
Q2’26 Net Income per Common Share of $1.01 on a basic basis (14,173,457 weighted average shares) and $0.92 on a diluted basis (17,066,826 weighted average shares) compares to Q1’26 Net Income per Common Share of $0.30 on a basic basis (10,610,679 weighted average shares) and $0.26 on a diluted basis (12,686,142 weighted average shares).
As of August 10, 2026, there are 15,539,434 outstanding shares of HYPD common stock.

Q2’26 and Q1’26 Cash Flows Summary

Adjusted Net Operating Cash Flow⁽¹⁸⁾ was ($2.1 million) in Q2’26 versus ($2.6 million) in Q1’26.
Adjusted Net Investing Cash Flow⁽¹⁷⁾ was ($6.2 million) in Q2’26 versus ($1.5 million) in Q1’26.
Net Cash Provided by Financing Activities was $11.0 million in Q2’26 versus $6.6 million in Q1’26. Our public offering in May 2026 generated a total of $9.3 million net proceeds.
Our cash, cash equivalents, and stablecoins⁽¹⁶⁾ totaled $11.8 million as of Q2’26 versus $9.1 million as of Q1’26.

Conference Call & Webcast

Hyperion DeFi, Inc. will hold its earnings conference call and webcast for the second quarter ended June 30, 2026 on Wednesday, August 12, 2026 at 5:00 p.m. Eastern Time. A slide presentation that includes supplemental financial information and reconciliations of certain non-GAAP measures to their most directly comparable GAAP measures can be accessed through the Company’s Investor Relations website at https://ir.hyperiondefi.com/events-and-presentations along with information for the conference call. A webcast of the call will be archived and available through August 26, 2026 at 11:59 p.m. Eastern Time on the Company's website.

Presentation

All growth rates represent quarter-over-quarter comparisons, except as otherwise noted. All amounts in tables are presented in U.S. dollars, rounded to the nearest dollar, except as otherwise noted. As a result, certain amounts and rates may not sum or recalculate using the rounded dollar amounts provided. All numbers in this press release are not audited.

About the Hyperliquid Platform and the HYPE Token

Hyperliquid is a next-generation layer one blockchain optimized for high frequency, transparent trading. The blockchain includes fully on-chain perpetual futures and spot order books, with every order, cancel, trade, and liquidation occurring within 70 millisecond block times. It also hosts the HyperEVM, a general-purpose smart contract platform that supports permissionless decentralized financial applications akin to Ethereum.

HYPE is the native token of Hyperliquid. Staked HYPE provides utility for users via reduced trading fees and increased referral bonuses. As of July 2026, more than 46 million HYPE have been autonomously purchased and sequestered by the blockchain with the trading fees generated on the network’s central limit order books.

About Hyperion DeFi, Inc.

Hyperion DeFi, Inc. is the first U.S. publicly listed DeFi company building on Hyperliquid. The Company provides investors with streamlined access to the Hyperliquid ecosystem, one of the fastest growing, highest revenue-generating blockchains in the world. Shareholders benefit from compounding exposure to HYPE, both from its native staking yield and additional revenues generated from its unique on-chain utility.

For more information, please visit Hyperiondefi.com or follow @hyperiondefi on X.

Use of Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures (including on a forward-looking basis) such as Adjusted Gross Profit, Gross HYPE Holdings, Net Asset Value, Operating Expenses Excluding Stock-Based Compensation, Treasury Gains (Losses), Adjusted Other Income (Expense), Adjusted EBITDA, Adjusted Net Investing Cash Flow, and Adjusted Net Operating Cash Flow. These non-GAAP measures are in addition to, and not a substitute for or superior to, measures of financial performance prepared in accordance with GAAP and should not be considered as an alternative to any performance measures derived in accordance with GAAP. Reconciliations of non-GAAP measures to their most directly comparable U.S. Generally Accepted Accounting Principles (GAAP) counterparts are included in the Non-GAAP Reconciliations section of this press release with additional detail in the Footnotes. Hyperion DeFi believes that these non-GAAP measures of financial results (including on a forward-looking basis) provide useful supplemental information to investors about Hyperion DeFi. Hyperion DeFi’s management uses non-GAAP measures to evaluate our operating performance, formulate business plans, help better assess our overall liquidity position, and make strategic decisions, including those relating to operating expenses and the allocation of internal resources. However, these non-GAAP measures have limitations as analytical tools. Other companies may not use these non-GAAP measures or may use similar measures that are defined in a different manner. Therefore, Hyperion DeFi’s non-GAAP measures may not be directly comparable to similarly titled measures of other companies. We also periodically review our non-GAAP financial measures and may revise these measures to reflect changes in our business or otherwise. Additionally, forward-looking non-GAAP financial measures are presented on a non-GAAP basis without reconciliations of such forward-looking non-GAAP measures because the GAAP financial measures are not accessible on a forward-looking basis and reconciling information is not available without unreasonable effort due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including adjustments reflected in our reconciliation of historic non-GAAP financial measures, the amounts of which, based on historical experience, could be material.

Forward Looking Statements; Disclaimer

Except for historical information, all the statements, expectations and assumptions contained in this press release are forward-looking statements. Forward-looking statements include, but are not limited to, statements that express our intentions, beliefs, expectations, strategies, predictions or any other statements, our future activities or other future events or conditions, including the viability of, and risks associated with, our cryptocurrency treasury strategy, the growth and revenue potential of the Hyperliquid ecosystem and the growth prospects of the Company. These statements are based on current expectations, estimates and projections about our business based, in part, on assumptions made by management. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. Therefore, actual outcomes and results may, and in some cases are likely to, differ materially from what is expressed or forecasted in the forward-looking statements due to numerous factors discussed from time to time in documents which we file with the U.S. Securities and Exchange Commission.

Any forward-looking statements speak only as of the date on which they are made, and except as may be required under applicable securities laws, Hyperion DeFi does not undertake any obligation to update any forward-looking statements.

Certain information contained in this press release relates to or is based on studies, publications, surveys and other data obtained from third-party sources and Hyperion DeFi’s own internal estimates and research. While Hyperion DeFi believes these third-party studies, publications, surveys and other data to be reliable as of the date of this press release, it has not independently verified, and makes no representation as to the adequacy, fairness, accuracy or completeness of, any information obtained from third-party sources. In addition, no independent source has evaluated the reasonableness or accuracy of Hyperion DeFi’s internal estimates or research and no reliance should be made on any information or statements made in this press release relating to or based on such internal estimates and research. You should conduct your own investigation and analysis of Hyperion DeFi, its business, prospects, results of operations and financial condition. In furnishing this information, Hyperion DeFi does not undertake any obligation to provide you with access to any additional information (including forward-looking information and any projections contained herein) or to update or correct the information.

Hyperion DeFi, Inc. Investor Contact:

Jason Assad

Hyperion DeFi, Inc.

IR@hyperiondefi.com

(678) 570-6791

Hyperion DeFi, Inc. Condensed Balance Sheets (unaudited)
	June 30,			December 31,
	2026			2025
	(unaudited)
Assets

Current Assets
Cash and cash equivalents	$	9,637,216		$	6,310,878
Prepaid expenses and other current assets		3,271,661			934,931
Total Current Assets		12,908,877			7,245,809

Digital assets		74,119,231			16,345,347
Digital assets receivable, net		—			6,935,131
Digital intangible assets		25,721,566			20,591,555
Operating lease right-of-use asset		207,044			415,998
Other assets		182,200			230,416
Total Assets	$	113,138,918		$	51,764,256

Liabilities and Stockholders’ Equity

Current Liabilities:
Accounts payable	$	139,114		$	317,900
Accrued expenses and other current liabilities		2,153,114			1,871,106
Operating lease liabilities - current portion		417,593			512,007
Notes payable - current portion, net		2,798,981			—
Total Current Liabilities		5,508,802			2,701,013

Notes payable - non-current portion, net		5,639,696			7,796,136
Operating lease liabilities, non-current portion		55,649			206,600
Total Liabilities		11,204,147			10,703,749

Commitments and contingencies (Note 9)

Stockholders’ Equity
Preferred stock, $0.0001 par value, 60,000,000 shares authorized; Series A Non-Voting Convertible Preferred Stock, 5,435,898 shares designated; 5,235,897 and 5,435,897 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively with a liquidation preference of $50,740,000 as of June 30, 2026		524			544
Common stock, $0.0001 par value, 600,000,000 shares authorized; 15,299,832 shares issued and outstanding as of June 30, 2026; 8,762,329 shares issued and 8,680,005 shares outstanding as of December 31, 2025, respectively		1,531			876
Additional paid-in-capital		302,765,630			281,937,072
Treasury stock, at cost, 0 and 82,324 shares as of June 30, 2026 and December 31, 2025, respectively		—			(253,558	)
Accumulated deficit		(200,832,914	)		(240,624,427	)
Total Stockholders’ Equity		101,934,771			41,060,507
Total Liabilities and Stockholders’ Equity	$	113,138,918		$	51,764,256

Hyperion DeFi, Inc. Condensed Statements of Operations (unaudited)
	For the Three Months Ended						For the Six Months Ended
	June 30,						June 30,
	2026			2025			2026			2025
Revenue	$	357,693		$	—		$	601,964		$	14,720
Cost of revenue		—			—			—			(48	)
Gross Profit		357,693			—			601,964			14,672

Operating (Income) Expenses:
Research and development		58,492			674,578			345,256			1,347,621
Selling, general and administrative		3,918,591			7,678,704			8,412,195			10,051,026
Impairment of right of use assets		57,773			—			57,773			—
Realized gain - digital assets and digital assets receivable, net		(17,859,505	)		—			(21,483,269	)		—
Unrealized gain - digital assets, net		(16,939,634	)		—			(27,913,613	)		—
Unrealized loss – digital intangible assets receivable		367,251			—			—			—
Impairment loss - digital intangible assets		768,857			—			2,000,525			—
Net gain on derivative instruments		(112,032	)		—			(151,433	)		—
Recovery of credit losses		(909,842	)		—			(405,331	)		—
Total Operating (Income) Expenses, Net		(30,650,049	)		8,353,282			(39,137,897	)		11,398,647
Income (Loss) From Operations		31,007,742			(8,353,282	)		39,739,861			(11,383,975	)

Other Income (Expense):
Other income (expense), net		(29,783	)		168,840			60,350			172,527
Gain on extinguishment of liabilities		—			—			—			89,623
Interest expense		(233,760	)		(528,410	)		(459,629	)		(1,109,909	)
Interest income		206,764			21,933			450,931			57,282
Total Other Income (Expense), Net		(56,779	)		(337,637	)		51,652			(790,477	)

Net Income (Loss)		30,950,963			(8,690,919	)		39,791,513			(12,174,452	)
Dividend to preferred stockholders		(718,478	)		(97,167	)		(1,533,775	)		(97,167	)
Net Income (Loss) Attributable to Participating Securities	$	30,232,485		$	(8,788,086	)	$	38,257,738		$	(12,271,619	)
Less: income allocated to preferred stockholders		(15,892,379	)		—			(21,378,486	)		—
Net Income (Loss) Available to Common Stockholders - Basic	$	14,340,105		$	(8,788,086	)	$	16,879,251		$	(12,271,619	)
Add: undistributed earnings reallocated to common upon assumed exercise/vesting of dilutive securities		1,402,996			—			1,833,467			—
Net Income (Loss) Available to Common Stockholders - Diluted	$	15,743,102		$	(8,788,086	)	$	18,712,718		$	(12,271,619	)


Basic earnings (loss) per common share:
Net basic earnings (loss) per share	$	1.01		$	(2.50	)	$	1.36		$	(4.29	)
Diluted earnings (loss) per common share:
Net diluted earnings (loss) per share	$	0.92		$	(2.50	)	$	1.25		$	(4.29	)

Weighted average shares outstanding
Basic		14,173,457			3,518,906			12,401,910			2,857,596
Diluted		17,066,826			3,518,906			15,038,798			2,857,596

Hyperion DeFi, Inc. Condensed Statements of Stockholders’ Equity (Deficit) (unaudited)
	For the Three and Six Months Ended June 30, 2026
											Additional											Total
	Preferred Stock					Common Stock					Paid-In			Treasury Stock					Accumulated			Stockholders’
	Shares		Amount			Shares		Amount			Capital			Shares		Amount			Deficit			Equity
Balance - January 1, 2026	5,435,897		$	544		8,762,329		$	876		$	281,937,072		82,324		$	(253,558	)	$	(240,624,427	)	$	41,060,507
Issuance of common stock in At the Market offering [1]	—			—		1,859,993			186			6,665,196		—			—			—			6,665,382
Issuance of common stock for payment in kind of preferred stock dividend	—			—		244,518			25			939,312		—			—			—			939,337
Issuance of common stock from the delivery of vested restricted stock units	—			—		55,277			5			(5	)	—			—			—			—
Shares withheld to settle employee tax liability upon delivery of RSU equity compensation.	—			—		(21,761	)		(2	)		2		—			—			—			—
Issuance of common stock from conversion of preferred stock	(200,000	)		(20	)	600,000			60			(40	)	—			—			—			—
Retirement of treasury shares	—			—		(82,324	)		(8	)		(253,550	)	(82,324	)		253,558			—			—
Stock-based compensation:
Amortization of stock option awards	—			—		—			—			80,880		—			—			—			80,880
Amortization of restricted stock units	—			—		—			—			1,690,852		—			—			—			1,690,852
Issuance of common stock to vendors as consideration for service provided	—			—		10,450			1			32,752		—			—			—			32,753
Preferred stock dividend ($0.14 per preferred share outstanding)	—			—		—			—			(815,297	)	—			—			—			(815,297	)
Net income	—			—		—			—			—		—			—			8,840,550			8,840,550
Balance - March 31, 2026	5,235,897			524		11,428,482			1,143			290,277,174		—			—			(231,783,877	)		58,494,964
Issuance of common stock in public offering [2]	—			—		2,910,027			291			9,327,030		—			—			—			9,327,321
Issuance of common stock in At the Market offering [3]	—			—		492,783			49			1,846,850		—			—			—			1,846,899
Issuance of common stock for payment in kind of preferred stock dividend	—			—		236,318			24			779,826		—			—			—			779,850
Issuance of common stock from the delivery of vested restricted stock units	—			—		308,407			31			(31	)	—			—			—			—
Shares withheld to settle employee tax liability upon delivery of RSU equity compensation.	—			—		(82,894	)		(8	)		(379,090	)	—			—			—			(379,098	)
Stock-based compensation:
Amortization of stock option awards	—			—		—			—			59,852		—			—			—			59,852
Amortization of restricted stock units	—			—		—			—			1,546,884		—			—			—			1,546,884
Issuance of common stock to vendors as consideration for service provided	—			—		6,709			1			25,613		—			—			—			25,614
Preferred stock dividend ($0.14 per preferred share outstanding)	—			—		—			—			(718,478	)	—			—			—			(718,478	)
Net income	—			—		—			—			—		—			—			30,950,963			30,950,963
Balance - June 30, 2026	5,235,897		$	524		15,299,832		$	1,531		$	302,765,630		—			—		$	(200,832,914	)	$	101,934,771

Hyperion DeFi, Inc. Condensed Statements of Stockholders’ Equity (Deficit), continued (unaudited)
	For the Three and Six Months Ended June 30, 2025
								Additional									Total
	Preferred Stock			Common Stock				Paid-In			Treasury Stock			Accumulated			Stockholders’
	Shares	Amount		Shares		Amount		Capital			Shares	Amount		Deficit			Equity (Deficit)
Balance - January 1, 2025	—	$	—	1,506,369		$	151		182,213,889		—		—		(195,309,992	)		(13,095,952	)
Issuance of common stock in At the Market offering [4]	—		—	1,127,100			113		5,663,153		—		—		—			5,663,266
Induced exercise of stock warrants [5]	—		—	197,118			19		922,731		—		—		—			922,750
Reverse stock split settlement of fractional shares	—		—	(41	)		—		(160	)	—		—		—			(160	)
Warrant modification and additional warrants-incremental value [6]	—		—	—			—		1,194,102		—		—		—			1,194,102
Warrant modification and additional warrants-in issuance costs for inducement [6]	—		—	—			—		(1,194,102	)	—		—		—			(1,194,102	)
Stock-based compensation	—		—	—			—		279,628		—		—		—			279,628
Net loss	—		—	—			—		—		—		—		(3,483,533	)		(3,483,533	)
Balance - March 31, 2025	—		—	2,830,546			283		189,079,241		—		—		(198,793,525	)		(9,714,001	)
Issuance of preferred stock and warrants in private placement [7]	5,435,897		544	—			—		49,365,206		—		—		—			49,365,750
Issuance of common stock in At the Market offering [8]	—		—	1,323,389			132		2,559,008		—		—		—			2,559,140
Issuance of common stock from exercise of warrants	—		—	252,000			25		1,953,479		—		—		—			1,953,504
Issuance of common stock from the delivery of vested restricted stock units	—		—	44,072			4		(4	)	—		—		—			—
Issuance of common stock from the partial conversion of note payable	—		—	404,820			41		640,295		—		—		—			640,336
Warrants issued in consideration for debt modification	—		—	—			—		858,270		—		—		—			858,270
Stock-based compensation	—		—	—			—		483,654		—		—		—			483,654
Net loss	—		—	—			—		—		—		—		(8,690,919	)		(8,690,919	)
Preferred stock dividend	—		—	—			—		(97,167	)	—		—		—			(97,167	)
Balance - June 30, 2025	5,435,897	$	544	4,854,827		$	485	$	244,841,982		—	$	—	$	(207,484,444	)	$	37,358,567
____________________________ [1] Includes gross proceeds of $6,981,098 less total issuance costs of $315,716. [2] Includes gross proceeds of $10,476,097 less total issuance costs of $1,148,776. [3] Includes gross proceeds of $1,973,363 less total issuance costs of $126,464. [4] Includes gross proceeds of $5,851,007 less total issuance costs of $187,741. [5] Incremental value from the warrant inducement entered into on January 16, 2025. [6] Non-cash warrant modification and additional warrants issuance costs related to the warrant inducement are shown as a separate line item for clarity. [7] Includes gross proceeds of $50,000,000 less total issuance costs of $634,250. [8] Includes gross proceeds of $2,657,659 less total issuance costs of $98,519.

Hyperion DeFi, Inc. Condensed Statements of Cash Flows (unaudited)
	For the Six Months Ended
	June 30,
	2026			2025
Cash Flows From Operating Activities
Net income (loss)	$	39,791,513			(12,174,452	)
Adjustments to reconcile net income (loss) to net cash and cash equivalents used in operating activities:
Stock-based compensation		3,436,835			5,953,282
Change in fair value of shares issued for accrued dividend		158,544			—
Amortization of debt discount		110,921			585,508
Non-cash lease expense		208,954			151,179
Recovery of credit losses		(405,331	)		—
Gain on extinguishment of liabilities		—			(89,623	)
Realized gain - digital assets and digital assets receivable		(21,483,269	)		—
Unrealized gain - digital assets, net		(27,913,613	)		—
Net gains on derivative instruments		(151,433	)		—
Impairment loss - digital intangible assets		2,000,525			—
Non-cash revenue, net		(601,964	)		—
Non-cash interest income from digital assets receivable		(307,278	)		—
Non-cash portion of other income		22,603			—
Paid-in-kind interest expense		169,125			211,520
Changes in operating assets and liabilities:
Refunded deposit		—			(888,000	)
Prepaid expenses and other current assets		(1,747,734	)		(321,270	)

Accounts payable		(178,786	)		(1,053,087	)
Accrued expenses and other current liabilities		(26,729	)		76,963
Lease liabilities		(245,365	)		(341,817	)
Net Cash and Cash Equivalents Used In Operating Activities		(7,162,483	)		(7,889,797	)

Cash Flows From Investing Activities
Purchases of property and equipment		—			(22,959	)
Purchase of digital assets		(9,036,402	)		(45,500,000	)
Sales and dispositions of digital assets		2,440,000			—
Purchases of USDC		(2,518,820	)		—
Proceeds from sales of USDC		2,000,000			—
Net Cash and Cash Equivalents Used In Investing Activities		(7,115,222	)		(45,522,959	)

Cash Flows From Financing Activities
Proceeds from sale of common stock in direct offering		10,476,097			—
Proceeds from sale of common stock in At the Market offering		8,954,461			8,508,666
Proceeds from sale of preferred stock and warrants in private placement		—			50,000,000
Proceeds from induced exercise of stock warrants		—			1,039,206
Proceeds from induced exercise of stock warrants		—			1,953,504
Payment of private placement issuance costs		—			(634,250	)
Payment of issuance costs for direct offering		(1,148,776	)		—
Payment of issuance costs for At the Market offering		(442,180	)		(286,260	)
Repayments of notes payable		(235,559	)		(1,463,438	)
Payment of issuance costs for debt modification		—			(177,228	)
Payment of cash issuance costs for induced exercise of stock warrants		—			(116,456	)
Reverse stock split settlement of fractional shares		—			(160	)
Net Cash and Cash Equivalents Provided By Financing Activities		17,604,043			58,823,584
Net Increase in Cash and Cash Equivalents		3,326,338			5,410,828
Cash and Cash Equivalents - Beginning of Period		6,310,878			2,121,463
Cash and Cash Equivalents - End of Period	$	9,637,216		$	7,532,291

Hyperion DeFi, Inc. Condensed Statements of Cash Flows, continued (unaudited)
	For the Six Months Ended
	June 30,
	2026		2025
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for:
Interest	$	179,582	$	—
Supplemental Disclosure of Non-Cash Investing and Financing Activities
Modification date carrying value of extinguished Avenue Loan	$	—	$	10,262,280
Modification date fair value of modified Avenue Loan	$	—	$	10,172,657
Exchange of digital intangible assets for digital intangible assets receivable	$	18,746,744	$	—
Exchange of digital intangible assets receivable for digital intangible assets	$	19,454,154	$	—
Digital assets received for digital assets receivable	$	22,528,501	$	—
Deposits into Hyperion Rysk Vault	$	1,812,029	$	—
Redemption from Hyperion Rysk Vault	$	1,854,834	$	—
Warrant modification and additional warrants - incremental value	$	—	$	1,194,102
Prepaid insurance financed by note payable	$	598,055	$	—
Common stock issued for accrued dividends payable	$	1,719,187	$	—
Accrued dividend payable to preferred stockholders	$	1,533,775	$	—
Shares withheld for employee tax liabilities	$	379,098	$	—
Treasury shares retired	$	253,558	$	—
Deposits of digital assets into liquid staking activities	$	364,962	$	—
Liability for digital assets received pursuant to partnership agreement	$	150,163	$	—
Common stock issued upon conversion of preferred stock	$	60	$	—
Issuance of common stock upon vesting of restricted stock units	$	36	$	—
Digital assets acquired in exchange for USDC	$	3,549,105	$	—
Digital assets disposed of in exchange for USDC	$	2,874,699	$	—
Conversion of USDH to USDC	$	1,926,018	$	—

Hyperion DeFi Non-GAAP Measures of Financial Performance and Supplemental Disclosures

Reconciliation of GAAP Gross Profit to Non-GAAP Adjusted Gross Profit⁽¹⁾(unaudited)
	For the Three Months Ended
(Figures in $)	Sept. 30, 2025	Dec. 31, 2025	March 31, 2026	June 30, 2026
Gross Profit	302,506	192,987	244,271	357,693
Add: Accumulated but unrealized staking yield on LSTs⁽¹⁰⁾	58,771	172,463	154,806	255,275
Add: Net gains on derivative instruments	78,109	79,461	39,401	112,032
Add: Treasury gains (losses) attributable to derivative activity	-	-	-	351,000
Add: Accumulated but unrealized yield enhancement activity⁽¹⁵⁾	-	-	171,970	(128,614)
Add: Income from airdrops	-	285,450	-	18,699
Add: Upfront receipt of HPL tokens pursuant to partnership agreements	-	-	150,163	(33,991)
Add: USDH sunset grant from Felix	-	-	-	70,843
Add: Interest Income from DeFi Monetization activity	-	90,636	198,957	147,098
Adjusted Gross Profit⁽¹⁾	439,386	820,997	959,568	1,150,035

Note: See "Footnotes" section for detailed explanations and definitions.

Q2’26 Reconciliation of GAAP HYPE Digital Assets to Non-GAAP Gross HYPE Holdings⁽⁴⁾(unaudited)
	As of June 30, 2026
	Value $	Token Count	Token Price $
HYPE digital assets	74,119,231	1,141,174	64.95
Add:
HiHYPE at Carrying Value	8,828,972	398,277	22.17
kHYPE at Carrying Value	15,897,330	455,434	34.91
kmHYPE at Carrying Value	597,068	28,888	20.67
Unrealized accretion (dilution) expected upon LST to HYPE reconversion⁽¹¹⁾	33,192,611	18,340	N.M.*
Gross HYPE Holdings⁽⁴⁾	132,635,212
Gross HYPE Tokens⁽²⁾		2,042,113	64.95
Note: See "Footnotes" section for detailed explanations and definitions.

Memo: Unrealized accretion (dilution) expected upon LST to HYPE reconversion as of March 31, 2026	11,373,007
Memo: In-Period Change in unrealized accretion (dilution) expected upon LST to HYPE reconversion	21,819,604

*Throughout this release, N.M. is the abbreviation for "Not Meaningful".

Q1’26 Reconciliation of GAAP HYPE Digital Assets to Non-GAAP Gross HYPE Holdings⁽⁴⁾(unaudited)
	As of March 31, 2026
	Value $	Token Count	Token Price $
HYPE digital assets	25,286,164	690,505	36.62
Add:
HYPE digital assets receivable*	11,071,200	302,327	36.62
HYPE digital intangible assets receivable**	9,230,486	250,000	20.66
HiHYPE at Carrying Value	7,785,852	378,277	20.58
kHYPE at Carrying Value	5,693,449	275,434	20.67
kmHYPE at Carrying Value	597,068	28,888	20.67
Unrealized accretion (dilution) expected upon LST to HYPE reconversion⁽¹¹⁾	11,373,007	14,421	N.M.
Gross HYPE Holdings⁽⁴⁾	71,037,344
Gross HYPE Tokens⁽²⁾		1,939,851	36.62
Note: See "Footnotes" section for detailed explanations and definitions.

Memo: Unrealized accretion (dilution) expected upon LST to HYPE reconversion as of December 31, 2025	3,499,665
Memo: In-Period Change in unrealized accretion (dilution) expected upon LST to HYPE reconversion	7,873,342

*Presented gross of $586,774 allowance for credit losses and $108,321 unamortized nonrefundable upfront fee.

**Presented gross of $323,067 allowance for credit losses.

Q4’25 Reconciliation of GAAP HYPE Digital Assets to Non-GAAP Gross HYPE Holdings⁽⁴⁾(unaudited)
	As of December 31, 2025
	Value $	Token Count	Token Price
HYPE - Digital Assets	16,233,941	638,352	25.43
Add:
HYPE digital assets receivable*	7,647,740	300,725	25.43
HiHYPE at carrying value	8,437,277	398,277	21.18
kHYPE at carrying value	11,369,458	505,434	22.49
kmHYPE at carrying value	649,820	28,888	22.49
Add: Unrealized accretion (dilution) expected upon future LST to HYPE Token reconversion⁽¹¹⁾	3,499,665	9,410	N.M.
Gross HYPE Holdings⁽⁴⁾	47,837,901
Gross HYPE Tokens⁽²⁾		1,881,086	25.43
Note: See "Footnotes" section for detailed explanations and definitions.
Unrealized accretion (dilution) expected upon LST to HYPE reconversion as of Q3’25	4,912,082
In-Period Change in unrealized accretion (dilution) expected upon LST to HYPE vs. Q3’25	(1,412,417)

*Presented gross of $405,331 allowance for credit losses and $307,278 unamortized nonrefundable upfront fee.

Q3’25 Reconciliation of GAAP HYPE Digital Assets to Non-GAAP Gross HYPE Holdings⁽⁴⁾ (unaudited)
	As of September 30, 2025
	Value $	Token Count	Token Price
HYPE digital assets	37,954,590	839,889	45.19
Add: HiHYPE at Carrying Value	34,884,932	877,871	39.74
Add: Unrealized accretion (dilution) expected upon future LST to HYPE Token reconversion⁽¹¹⁾	4,912,082	2,788	N.M.
Gross HYPE Holdings⁽⁴⁾	77,751,604
Gross HYPE Tokens⁽²⁾		1,720,549	45.19
Note: See "Footnotes" section for detailed explanations and definitions.
Unrealized accretion (dilution) expected upon LST to HYPE reconversion as of June 30, 2025*	4,912,082

*The Company did not hold any LSTs on or prior to June 30, 2025. Therefore, as of September 30, 2025, the in-period change in unrealized accretion (dilution) expected upon LST to HYPE Token Reconversion is the same as the absolute figure.

Reconciliation of GAAP Selling, General and Administrative expense to Non-GAAP Operating Expense Excluding Stock-Based Compensation⁽⁵⁾ (unaudited)
*(Figures in $)*	Sept. 30, 2025	Dec. 31, 2025	March 31, 2026	June 30, 2026
Selling, general and administrative expense	2,594,130	4,530,542	4,493,604	3,918,591
Subtract: stock-based compensation expense	1,347,031	(1,712,361)	(1,804,485)	(1,632,349)
Add: research and development expense	373,855	188,954	286,764	58,492
Operating Expense Excluding Stock-Based Compensation⁽⁵⁾	4,315,016	3,007,135	2,975,883	2,344,734

Note: See "Footnotes" section for detailed explanations and definitions.

Supplemental Disclosure of Disaggregated Stock-Based Compensation (unaudited)

	For the Three Months Ended
*(Figures in $)*	Sept. 30, 2025	Dec. 31, 2025	March 31, 2026	June 30, 2026
Mark-to-Market Adjustment of Vested but Undelivered Awards	(2,140,000)
Amortization of Unearned Executive Milestone Awards	209,648	997,563	997,563	997,563
All Remaining Stock-Based Compensation	583,321	714,798	806,922	634,786
Total Stock-Based Compensation	(1,347,031)	1,712,361	1,804,485	1,632,349

Reconciliation of GAAP Net Operating Income (Expenses) to Non-GAAP Treasury Gains (Losses)⁽⁶⁾ (unaudited)
	For the Three Months Ended
*(Figures in $)*	Sept. 30, 2025	Dec. 31, 2025	March 31, 2026	June 30, 2026
Net Operating Income (Expenses)	4,125,685	(39,958,264)	8,487,848	30,650,049
Add Back:
Research and development expense	373,855	188,954	286,764	58,492
Selling, general and administrative expense	2,594,130	4,530,542	4,493,604	3,918,573
Impairment of right of use assets	-	-	-	57,773
Provision for credit losses	-	405,331	504,511	(909,842)
In-Period Change in unrealized accretion (dilution) expected upon LST to HYPE reconversion	4,912,082	(1,412,417)	7,873,342	21,819,604
Subtract:
Accumulated but unrealized staking yield on LSTs⁽¹⁰⁾	(58,771)	(172,463)	(154,806)	(255,275)
Income from airdrops	-	(285,450)	-	(18,699)
Realized gains / losses from Rysk Vault shares redemption	-	-	-	(42,035)
Net gains on derivative instruments	(78,109)	(79,461)	(39,401)	(112,032)
Treasury losses (gains) attributable to derivative activity	-	-	-	(351,000)
Treasury Gains (Losses)⁽⁶⁾	11,868,872	(36,783,228)	21,451,862	54,815,626

Note: See "Footnotes" section for detailed explanations and definitions.

Reconciliation of GAAP Total Other Income (Expense), Net to Non-GAAP Adjusted Other Income (Expense)⁽⁷⁾ (unaudited)

	For the Three Months Ended
*(Figures in $)*	Sept. 30, 2025	Dec. 31, 2025	March 31, 2026	June 30, 2026
Total Other Income (Expense), Net	2,197,391	(288)	108,431	(56,779)
Add back:
Interest expense	223,080	224,799	225,869	233,760
Reduction in life sciences liabilities⁽¹²⁾	(2,407,154)	-	(225,173)	-
Other non-recurring items⁽¹³⁾	(55,557)	(85,158)	142,415	2,037
Subtract: Interest Income from DeFi Monetization activities	-	(90,636)	(198,957)	(147,098)
Adjusted Other Income (Expense)⁽⁷⁾	(42,240)	48,717	52,585	31,919

Note: See "Footnotes" section for detailed explanations and definitions.

Reconciliation of GAAP Net Income to Non-GAAP Adjusted EBITDA⁽⁸⁾ (unaudited)
	For the Three Months Ended
*(Figures in $)*	Sept. 30, 2025	Dec. 31, 2025	March 31, 2026	June 30, 2026
Net Income (Loss)	6,625,582	(39,765,565)	8,840,550	30,950,983
Add back:
Stock-based compensation	(1,347,031)	1,712,361	1,804,485	1,632,349
Interest expense	223,080	224,799	225,869	233,760
Provision for credit losses	-	405,331	504,511	(909,842)
Income Taxes	-	-	-	-
Depreciation and amortization expense	-	-	-	-
Impairment of right of use assets	-	-	-	57,773
Reduction in life sciences liabilities⁽¹²⁾	(2,407,154)	-	(225,173)	-
Other non-recurring items⁽¹³⁾	(55,557)	(85,158)	142,415	2,037
Add:
In-Period Change in unrealized accretion (dilution) expected upon LST to HYPE reconversion	4,912,082	(1,412,417)	7,873,342	21,819,604
Accumulated but unrealized yield enhancement activity⁽¹⁵⁾	-	-	171,970	(128,614)
Realized losses (gains) from Rysk Vault shares redemption	-	-	-	(42,035)
Upfront receipt of HPL tokens pursuant to partnership agreements	-	-	150,163	(33,991)
USDH sunset grant from Felix	-	-	-	70,843
Adjusted EBITDA⁽⁸⁾	7,951,003	(38,920,649)	19,488,132	53,652,846

Note: See "Footnotes" section for detailed explanations and definitions.

*Does not include Amortization of Operating Lease.

Reconciliation of GAAP HYPE digital assets, as adjusted to Gross HYPE Holdings⁽⁴⁾, to Non-GAAP Net Asset Value⁽⁹⁾ (unaudited)
*(Figures in $)*	Sept. 30, 2025	Dec. 31, 2025	March 31, 2026	June 30, 2026
Gross HYPE Holdings⁽⁴⁾	77,751,604	47,837,901	71,037,227	132,635,212
Add: KNTQ & sKNTQ at Carrying Value	-	111,406	193,780	172,196
Add: HPL & sHPL at Carrying Value	-	-	149,820	91,000
Add: Hyperion Rysk Vault Shares at Cost Basis*	-	-	1,615,075	-
Add: Current Assets	9,085,767	7,245,809	8,803,947	12,908,877
Subtract: Current Liabilities**	(4,037,092)	(2,701,013)	(4,509,992)	(5,601,237)
Subtract: Notes Payable***	(8,254,696)	(8,339,366)	(7,416,353)	(5,979,570)
Net Asset Value⁽⁹⁾	74,545,583	44,154,737	69,873,504	134,226,478

Note: See "Footnotes" section for detailed explanations and definitions.

*Digital intangible assets representing claims on USDH/USDC held in the Hyperion Rysk Institutional Volatility Income Vault.

**Includes Notes payable - current portion as of March 31, 2026 and June 30, 2026; does not subtract debt discount of $36,974 as of March 31, 2026 and $92,435 as of June 30, 2026.

***Non-current portion; does not subtract debt discount of $598,691 as of September 30, 2025, $543,230 as of December 31, 2025, $450,796 as of March 31, 2026, or $339,874 as of June 30, 2026.

Reconciliation of GAAP Net Cash and Cash Equivalents Used in Investing Activities to Adjusted Net Investing Cash Flow⁽¹⁷⁾ (unaudited)

	For the Three Months Ended
*(Figures in $)*	Sept. 30, 2025	Dec. 31, 2025	March 31, 2026	June 30, 2026
Net Cash and Cash Equivalents Used in Investing Activities	(20,112,041)	(6,319,039)	(1,472,835)	(5,642,387)
Add: Net Impact of Non-Cash Digital Asset Acquisitions and Dispositions*	-	-	-	(523,285)
Adjusted Net Investing Cash Flow⁽¹⁷⁾	(20,112,041)	(6,319,039)	(1,472,835)	(6,165,672)

*Reflects the net investing cash flow impact of digital asset acquisitions and dispositions of and by non-cash current assets, including USDC and USDH stablecoins.

Note: See "Footnotes" section for detailed explanations and definitions.

Reconciliation of GAAP Net Cash and Cash Equivalents Used in Operating Activities to Adjusted Net Operating Cash Flow⁽¹⁸⁾ (unaudited)

	For the Three Months Ended
*(Figures in $)*	Sept. 30, 2025	Dec. 31, 2025	March 31, 2026	June 30, 2026
Net Cash and Cash Equivalents Used in Operating Activities	(2,822,819)	(4,190,147)	(4,064,063)	(3,098,419)
Subtract: Net Impact of Non-Cash Digital Asset Acquisitions and Dispositions*	-	-	-	523,285
Add: Change in Non-GAAP Cash Equivalents**	-	214,012	1,456,719	450,752
Adjusted Net Operating Cash Flow⁽¹⁸⁾	(2,822,819)	(3,976,135)	(2,607,344)	(2,124,382)

*Reflects the net investing cash flow impact of digital asset acquisitions and dispositions of and by non-cash current assets, including USDC and USDH stablecoins.

**Reflects quarterly variance in assets the Company considers to be economically equivalent, but not functionally equivalent, to cash (driven by a limited ability to redeem into US Dollars one-for-one), but not reflected in quarterly GAAP "cash and cash equivalents", including from time-to-time USDC and USDH Stablecoin as well as deposits and redemptions from the Hyperion Rysk Vault.

Note: See "Footnotes" section for detailed explanations and definitions.

Footnotes

"Adjusted Gross Profit" is a non-GAAP measure. Adjusted Gross Profit is defined as all in-period gross profit generated by the Company’s operations excluding gains and losses on its digital asset treasury. Such operating activities include staking yield, validator operations, yield enhancement activity, DeFi monetization partnerships, ecosystem rewards, and (prior to 2026) life sciences operations. It is reconciled to the GAAP measure "Gross Profit" by adding (i) accumulated but unrealized staking yield on LSTs, (ii) Net gains on derivative instruments, (iii) the portion of treasury gains (losses) attributable to derivative activity, (iv) accumulated but unrealized yield enhancement activity as further described in Footnote 15, (v) income from airdrops, (vi) the impact of upfront receipt and recognition of Company’s HPL tokens pursuant to its partnership agreements with HyperLend, (vii) the impact of a one-time grant from the Felix Foundation ("Felix") in connection with the USDH stablecoin sunset (committed in June 2026 and received in July 2026), and (viii) the portion of GAAP "Interest Income" generated from digital assets receivable. We believe "Adjusted Gross Profit" is a helpful financial measure to our management and investors as it aims to capture all in-period gross profit generated by our active operational strategies without the impact of (i) the temporary GAAP earnings volatility of HYPE to LST conversion and LST to HYPE reconversion, (ii) the temporary GAAP earnings volatility of depositing and redeeming USDH/USDC versus Hyperion Rysk Vault Shares and delays in recognition of upfront received premium on expired sold put and call options on the price of HYPE, (iii) the over-time GAAP recognition of the Company’s receipt of HPL tokens, (iv) the timing delay between commitment and receipt of a grant from Felix, (v) dispersed GAAP presentment of our operational strategies across various Statements of Operations sections, or (iv) the impacts of gains and losses on our digital asset treasury. We believe Adjusted Gross Profit is a critical metric to quantify and compare our core operational activities between periods. In the Company’s earnings release and earnings supplement for three months ended September 30, 2025 and December 31, 2025, we previously reconciled Non-GAAP "Adjusted Gross Profit" to GAAP "Revenue". Given changes in GAAP presentment related to staking and validating activities, we believe for the three months ended March 31 and June 30, 2026, the closest comparable GAAP metric to Adjusted Gross Profit is Gross Profit.
The following are unaudited supplemental operating disclosures: Gross HYPE Tokens, the number of HYPE tokens staked at the Kinetiq x Hyperion Validator, Validator Commissions in HYPE, Staking Yield in HYPE (which includes accrued staking rewards on LSTs), and HYPE Earned in Staking & Validating (which includes accrued staking rewards on LSTs).
Calculated as the sum of the in-period Non-GAAP Adjusted Gross Profit components of (a) Validator Commissions plus (b) Staking Yield (such figures being expressed in-period in US Dollars), divided by the sum of (a) Validator Commissions in HYPE plus (b) Staking Yield in HYPE.
"Gross HYPE Holdings" is a non-GAAP measure. Gross HYPE Holdings is defined as the gross market value of the Company’s HYPE assuming (a) all temporary HYPE token use agreements are exited, (b) all collateralized OTC HYPE derivatives are exited (and such LST collateral returned to the Company), and (c) all LSTs are converted back to HYPE tokens as of the end of each respective reporting quarter. It is reconciled to the GAAP measure "HYPE digital assets" by adding (i) HYPE digital assets receivable (without subtracting allowance for credit loss or unamortized nonrefundable upfront fees), (ii) HYPE digital intangible assets receivable (without subtracting allowance for credit loss), (iii) HYPE LSTs at carrying value (including without limitation HiHYPE, kHYPE, and kmHYPE) and (iv) the unrealized accretion (dilution) expected upon LST to HYPE reconversion as of the end of each respective reporting quarter. We believe Gross HYPE Holdings is a helpful non-GAAP financial measure to our management and investors because it eliminates the temporary HYPE value impacts caused by our DeFi Monetization and Yield Enhancement token movements as well as the conversion and reconversion between HYPE tokens and LSTs, which (a) causes staking yield on our LSTs not to be recognized in-period in accordance with GAAP and (b) does not recognize upward mark-to-market movements in underlying HYPE tokens given LSTs are carried at the lower of cost basis or impaired value. As such, it provides useful information about our balance sheet, allows for greater transparency with respect to important metrics used by our management for financial, risk management and operational decision-making, and provides an additional tool for investors to understand and compare our operating results across reporting periods.
"Operating Expenses Excluding Stock-Based Compensation" is a non-GAAP measure. Operating Expenses Excluding Stock-Based Compensation is defined as the Company's operational expenses in-period excluding treasury value movements, stock-based compensation, and impairment of right of use assets. It is reconciled to the GAAP measure "Selling, general and administrative expense" by (i) subtracting stock-based compensation expense and (ii) adding Research and development expense. Operating Expenses Excluding Stock-Based Compensation provides a metric of total operating expenditures in-period without the impact of treasury value movements, stock-based compensation, or impairment of right of use assets, thereby creating a helpful metric for operational expense comparisons between different periods for our management and investors.
"Treasury Gains (Losses)" is a non-GAAP measure. Treasury Gains (Losses) is defined as the gross value change in the company's digital asset treasury portfolio each period, without accounting for temporary GAAP impacts due to HYPE to LST conversion (or LST to HYPE reconversion) or income driven by airdrops or yield enhancement activity. It is reconciled to the GAAP measure "Net Operating Income (Expenses)" by (a) adding (i) research and development expense, (ii) selling, general, and administrative expense, (iii) impairment of right of use assets, (iv) provision for credit losses, and (v) the in-period change in unrealized accretion (dilution) expected upon LST to HYPE reconversion, and (b) subtracting (i) accumulated but unrealized staking yield on LSTs, (ii) income from airdrops, (iii) realized gains and losses from Rysk Vault shares redemption, (iv) net gains on derivative instruments, and (v) treasury value changes attributable to derivative activity (which are already captured in the Non-GAAP metric "Adjusted Gross Profit"). Following these adjustments, Treasury Gains (Losses) is a singular metric that can present treasury value changes in isolation, which we believe is a helpful metric for management and investors given our large digital asset treasury position and the volatile nature of our digital assets.
"Adjusted Other Income (Expense)" is a non-GAAP measure. Adjusted Other Income (Expense) reflects management’s view of recurring activities outside of core operating income and operating expenses. It is reconciled to the GAAP measure "Total Other Income (Expense), Net" by (a) adding back (i) interest expense, (ii) non-recurring gains from reductions in life sciences liabilities, and (iii) other non-recurring items which we do not consider material in nature, and (b) subtracting the portion of GAAP "Interest Income" generated from digital assets receivable. The items added back to Adjusted Other Income (Expense) are excluded because they are non-cash in nature, or because the amount and timing of these items are unpredictable, are not driven by core results of operations, and render comparisons with prior periods and competitors less meaningful. The item subtracted from Adjusted Other Income (Expense) is already captured in the Non-GAAP metric "Adjusted Gross Profit", as further described in Footnote 1. We believe Adjusted Other Income (Expense) provides a helpful view to management and investors regarding recurring and ongoing income and expense items outside of core operating income and expenses, presented in a way to compare these elements over time.
"Adjusted EBITDA" is a non-GAAP measure. Adjusted EBITDA is meant to reflect management’s view of recurring business activities and a more comparable view of the mark-to-market impacts on our digital asset treasury holdings in-period. It is reconciled to the GAAP measure "Net Income (Loss)" by removing (i) stock-based compensation, (ii) interest expense, (iii) provision for credit losses, (iv) income taxes, (v) depreciation and amortization expense (excluding amortization of operating lease), (vi) impairment of right of use assets, (vii) non-recurring gains from reductions in life sciences liabilities, and (viii) other non-recurring items which we do not consider material in nature; and, it adds in (i) the in-period change in unrealized accretion (dilution) expected upon LST to HYPE reconversion, (ii) accumulated but unrealized yield enhancement activity as further described in Footnote 15, (iii) realized gains and losses from Rysk Vault shares redemption, (iv) the impact of upfront receipt and recognition of Company’s HPL tokens pursuant to its partnership agreements with HyperLend, and (v) the impact of a one-time grant from Felix in connection with the USDH stablecoin sunset (committed in June 2026 and received in July 2026). The items excluded from our Adjusted EBITDA are excluded because they are non-cash in nature, or because the amount and timing of these items are unpredictable, are not driven by core results of operations, and render comparisons with prior periods and competitors less meaningful. The items added to Adjusted EBITDA are included to give a more complete picture of our in-period operations and mark-to-market impacts on our digital assets, disregarding (i) the temporary GAAP earnings volatility of HYPE to LST conversion and LST to HYPE reconversion, (ii) the temporary GAAP earnings volatility of depositing and redeeming USDH/USDC versus Hyperion Rysk Vault Shares and delays in recognition of upfront received premium on expired sold HYPE put and call options, (iii) the over-time GAAP recognition of the Company’s receipt of HPL tokens, and (iv) the timing delay between commitment and receipt of a grant from Felix. Adjusted EBITDA is used by management, in addition to GAAP financial measures, to understand and compare our operating results across accounting periods, for risk management and operational decision-making purposes. This non-GAAP measure provides investors with additional information in evaluating the Company's operating performance.
"Net Asset Value" is a non-GAAP measure. Net Asset Value is defined as the estimated market value of our digital assets less net outstanding debt. It is reconciled to the GAAP measure "HYPE digital assets" as adjusted to "Gross HYPE Holdings" (described more fully in Footnote 4) by (i) adding KNTQ digital assets and sKNTQ digital intangible assets at carrying value, (ii) adding HPL digital assets and sHPL digital intangible assets at carrying value, (iii) adding Hyperion Rysk Vault Shares at cost basis, (iv) adding Current Assets, (v) subtracting Current Liabilities (including current portion of Notes Payable, without subtracting corresponding debt discounts or any unamortized issuance expenses), and (vi) subtracting Notes Payable (Non-current portion, without subtracting corresponding debt discounts or any unamortized issuance expenses). We believe Net Asset Value is a helpful non-GAAP financial measure to our management and investors because it provides a more complete picture of our net assets. It does not include other non-current assets or non-current liabilities beyond the aforementioned items. The Company believes Net Asset Value provides useful information about our balance sheet and financial performance, enhances the overall understanding of our past performance and future prospects, allows for greater transparency with respect to important metrics used by our management for financial, risk management and operational decision-making, and provides an additional tool for investors to use to understand and compare our operating results across accounting periods.
Represents in-period accrued staking yield on HYPE LSTs. Staking yield on LSTs is not recognized in-period in accordance with GAAP; instead, LST staking yield may be recognized as a realized gain upon future reconversion from LSTs back into HYPE.
Represents the estimated future financial implications if all company-owned LSTs were reconverted to HYPE at the end of each respective period. Encapsulates both the temporary GAAP valuation methodology differences between LSTs and HYPE plus the realization of previously accrued but unrecognized staking yield on LSTs.
In the three months ended September 30, 2025, Gain on extinguishment of liability and a reduction in accrued liability within other income was approximately $2.2 million and $0.2 million respectively, combined totaling $2.4 million. In the three months ended March 31, 2026, gain on extinguishment of liabilities within Other income (expense), net totaled $0.2 million.
In the reconciliation of "Total Other Income (Expense), Net" to "Adjusted Other Income (Expense)", as well as in the reconciliation of "Net Income (Loss)" to "Adjusted EBITDA", other non-recurring items include (a) gains and losses on sales and disposals of life sciences equipment and furniture, (b) release of reserves held against potential returns of company-sold items, (c) a one-time realized payment in connection with a terminated LOI, and (d) gains and losses due to valuation differences in the time between contractual and actual delivery dates on certain company-paid expenses denominated in HYPE and in Company equity.
Estimated and unaudited figures as of June 30, 2026.
Includes all net cash, cash equivalents, and USDC/USDH premiums received but unrealized on expired sold HYPE puts and calls, including within the Hyperion Rysk Vault, as well as third-party fees on yield enhancement activities (such third-party fees being included in DeFi Monetization within Non-GAAP Adjusted Gross Profit).
Includes assets the Company considers to be economically equivalent, but not functionally equivalent, to cash, such as USDC and USDH Stablecoin as well as deposits and redemptions from the Hyperion Rysk Vault.
"Adjusted Net Investing Cash Flow" is a non-GAAP measure. Adjusted Net Investing Cash Flow is defined as the estimated total net cash (including non-GAAP cash equivalents) generated from / (used for) acquisitions and dispositions of assets for investing purposes. It is reconciled to the GAAP measure "Net Cash and Cash Equivalents Used in Investing Activities" by adding the net impact of non-cash digital asset acquisitions and dispositions. We believe Adjusted Net Investing Cash Flow is a helpful non-GAAP financial measure to our management and investors because it removes the in-period cash flow volatility which can be caused by purchases and sales of and by non-cash current assets, including USDC and USDH stablecoins. The Company believes Net Asset Value provides useful information about our financial performance and cash flows with greater transparency for investors to understand and compare our operating results across accounting periods.
"Adjusted Net Operating Cash Flow" is a non-GAAP measure. Adjusted Net Operating Cash Flow is defined as the estimated total net cash (including non-GAAP cash equivalents) generated from / (used for) the Company’s operating activities. It is reconciled to the GAAP measure "Net Cash and Cash Equivalents Used in Operating Activities" by (a) subtracting the net impact of non-cash digital asset acquisitions and dispositions and (b) adding quarterly variance in assets the Company considers to be economically equivalent, but not functionally equivalent, to cash (including from time-to-time USDC and USDH Stablecoin as well as deposits and redemptions from the Hyperion Rysk Vault). We believe Adjusted Net Operating Cash Flow is a helpful non-GAAP financial measure to our management and investors because it removes the in-period operating cash flow volatility which can be caused by the inflows and outflows of non-GAAP cash equivalents.

Photos accompanying this announcement are available at:

https://www.globenewswire.com/NewsRoom/AttachmentNg/5b5e1dda-874d-486e-b1e8-729cbb36cb55

https://www.globenewswire.com/NewsRoom/AttachmentNg/3249f18e-d72c-4b1c-86ba-0453018b2c3d