Strategy · MSTR
Dated estimate · 2026-11-01 · Basic common shares
- Company BTC
- 849,327
- Common shares
- 423,533,000
- Debt (USD)
- 6,754,044,000
- Preferred claims (USD)
- 13,135,900,000
- Cash offset (USD)
- 4,922,700,000
Mixed-date capital estimate reviewed 2026-11-02. The capital date 2026-11-01 identifies the BTC, basic shares and cash snapshot, not a common observation date for every balance. This is not a fully reconciled same-date balance sheet.
Convertible debt uses $6.714B of rounded principal from the Strategy debt table checked November 2. The table does not provide a separate principal-balance observation date. Market value is not deducted. All convertibles remain claims; conversion shares are not added.
Other secured debt adds $40.044M of principal from the 2026-06-30 10-Q, carried forward unchanged. Subsequent amortization, repayment or refinancing is not established by this review. The approximately $6.754B combined debt input is an estimate, not a fresh total-debt disclosure.
Preferred modeled claims total approximately $13.1359B across STRF, STRC, STRE, STRK and STRD. These are rounded issuer-page USD notionals rechecked November 2; the pages did not expose observation timestamps. They are not certified November 1 balances. STRE uses the displayed USD equivalent with an unspecified FX observation time, fixed in this snapshot, not a live FX conversion. Adjusted liquidation preferences and accrued dividends are not independently reconciled.
Cash offset is $132.7M treasury USD Cash plus $4.79B USD Reserve, each added once, from the November 2 SEC filing. This is not total balance-sheet cash. Basic common shares are published in thousands. Q3 accounting gains and deferred tax balances are outside this debt-and-preferred model; they are not added to cash or gross BTC. Clean/issuer Net BPS and this basic-share CEBE estimate are different measures.
- BTC and cash disclosure ↗ · 2026-11-01
849,327 BTC; $132.7M USD Cash and $4.79B USD Reserve. Verified against the November 2 SEC 8-K. Does not restate total debt or all preferred balances. - Strategy basic shares ↗ · 2026-11-01
423,533,000 basic shares from the November 1 issuer table, published in thousands. Not ADSO or FDSO. - Convertible principal (reviewed issuer table) ↗ · 2026-11-02
November 2 issuer debt table rechecked. Rounded notionals: $1,010M + $1,500M + $800M + $2,000M + $604M + $800M. The issuer table explicitly excludes other indebtedness. - Other secured debt (carried forward) ↗ · 2026-06-30
Debt maturities table: $40,044 thousand principal. Net carrying value and market value are not used. Later payments are unverified. - STRF issuer notional ↗ · 2026-11-02
Review date, not an issuer observation date. Displayed USD notional $1,284.0M; rounded and fixed in this estimate. - STRC issuer notional ↗ · 2026-11-02
Review date, not an issuer observation date. Displayed USD notional $8,182.2M; rounded and fixed in this estimate. - STRE issuer notional ↗ · 2026-11-02
Review date, not an issuer observation date. Displayed USD notional $865.2M; rounded and fixed in this estimate. - STRK issuer notional ↗ · 2026-11-02
Review date, not an issuer observation date. Displayed USD notional $1,402.1M; rounded and fixed in this estimate. - STRD issuer notional ↗ · 2026-11-02
Review date, not an issuer observation date. Displayed USD notional $1,402.4M; rounded and fixed in this estimate. - Strategy metric and cash definitions ↗ · 2026-11-02
USD Assets = USD Reserve + USD Cash. Issuer Net BPS uses its separate diluted-share and conversion methodology.