EQS-Adhoc: Northern Data Enters into a Business Combination Agreement with Rumble
|
EQS-Ad-hoc: Northern Data AG / Key word(s): Tender Offer/Tender Offer Disclosure of an inside information acc. to Article 17 of the Regulation (EU) No 596/2014 Northern Data Enters into a Business Combination Agreement with Rumble Frankfurt – 10 November 2025 – Northern Data AG (ETR: NB2) (“Northern Data”) today entered into a business combination agreement with Rumble Inc. (NASDAQ: RUM, “Rumble”) in connection with Rumble’s intention to make a tender offer (the “Proposed Offer”) for 100% of the outstanding shares of Northern Data. Each Northern Data shareholder who tenders its shares will receive 2.0281 shares of newly issued Rumble Class A common stock in exchange for each Northern Data share (with customary settlement mechanisms for fractional shares). In addition, the Proposed Offer provides for a potential cash payment to Northern Data shareholders who accept the Proposed Offer as well as other shareholders who have agreed to sell their shares to Rumble in an amount of up to USD 200 million (the “Cash Consideration Amount”). The Cash Consideration Amount will be due solely in the event there is a successful sale and commercialization of Northern Data’s previously owned Corpus Christi location to a leading global infrastructure asset management firm that is currently evaluating the location for HPC purposes under an exclusivity agreement. The Cash Consideration Amount payable, if any, will be calculated based on actual net proceeds received by Northern Data from such transaction prior to the closing of the Proposed Offer. The terms under which Corpus Christi could be developed for HPC were previously disclosed in a press release published on 3 November 2025. The launch of the Proposed Offer is subject to certain conditions expected to be satisfied during the first or second quarter of 2026. The agreements include significant additional commercial commitments to support Northern Data conditioned upon closing, in particular a customer agreement with Tether in an aggregate amount of up to USD 150 million for GPU leasing over a two-year term and a commitment to fund up to USD 200 million of any potential tax liabilities in cooperation with Rumble. At closing of the Proposed Offer, Northern Data’s currently outstanding approx. EUR 610 million shareholder loan will be acquired by Rumble (or a subsidiary thereof) from Tether and continue as an intercompany loan. In exchange, Tether will receive 50% of the loan balance as Rumble Class A common stock at a price per Rumble share of USD 7.88, with the remaining 50% being paid in the form of a new loan from Tether to Rumble (secured by assets of Northern Data). Tether has further agreed that prior to closing it will not terminate the existing shareholder loan and that the interest accrued on it will be capitalized. There is no minimum acceptance rate for the Proposed Offer. Tether, as well as an affiliate of the current CEO of Northern Data, Aroosh Thillainathan, and another large shareholder, who together own approximately 72% of Northern Data’s shares, have entered into support agreements for the transaction, pursuant to which they have agreed to sell their shares to Rumble on the same terms as in the Proposed Offer. Closing of these transactions would occur simultaneously with closing of the Proposed Offer. In the business combination agreement, Rumble and Northern Data have agreed that no domination and profit and loss transfer agreement will be concluded for a period of at least three years after closing of the Proposed Offer and that the inclusion of Northern Data’s shares in the open market (Freiverkehr) of the Munich Stock Exchange (and, if applicable, any other stock exchange) shall be terminated upon Rumble’s request after closing of the Proposed Offer. There will be no delisting offer. The launch of the Proposed Offer is expected to occur during the second quarter of 2026. The transaction is expected to close in the second quarter of 2026, subject to satisfaction of closing conditions and regulatory approvals. End of Inside Information
10-Nov-2025 CET/CEST The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. |
| Language: | English |
| Company: | Northern Data AG |
| An der Welle 3 | |
| 60322 Frankfurt/Main | |
| Germany | |
| Phone: | +49 69 34 87 52 25 |
| E-mail: | info@northerndata.de |
| Internet: | www.northerndata.de |
| ISIN: | DE000A0SMU87 |
| WKN: | A0SMU8 |
| Listed: | Regulated Unofficial Market in Berlin, Dusseldorf, Frankfurt, Hamburg, Hanover, Munich (m:access), Stuttgart, Tradegate Exchange |
| EQS News ID: | 2226536 |
| End of Announcement | EQS News Service |
|
|
2226536 10-Nov-2025 CET/CEST
Zur besseren Einschätzung der fundamentalen Entwicklung der jeweiligen Unternehmen bietet boersengefluester.de (BGFL) eine Übersicht mit den wesentlichen Kennzahlen zu Umsatz, Ergebnis, Cashflow und Dividende. Sämtliche Angaben werden manuell in unserer Datenbank erfasst – Quelle sind die jeweiligen Geschäftsberichte. Sofern es sich um Schätzungen für künftige Zahlen handelt, stammen sie durchweg von BGFL.
| Die wichtigsten Finanzdaten auf einen Blick | ||||||||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | ||
| Umsatzerlöse1 | 10,13 | 16,38 | 189,86 | 193,29 | 77,53 | 200,27 | 230,00 | |
| EBITDA1,2 | -4,67 | -12,34 | 320,06 | -58,12 | -28,23 | 71,37 | 100,00 | |
| EBITDA-Marge3 | -46,10 | -75,34 | 168,58 | -30,07 | -36,41 | 35,64 | 43,48 | |
| EBIT1,4 | -8,57 | -30,48 | 254,13 | -265,35 | -153,16 | -84,48 | -120,00 | |
| EBIT-Marge5 | -84,60 | -186,08 | 133,85 | -137,28 | -197,55 | -42,18 | -52,17 | |
| Jahresüberschuss1 | -9,27 | -84,26 | 287,16 | -265,76 | -151,06 | -127,44 | -135,00 | |
| Netto-Marge6 | -91,51 | -514,41 | 151,25 | -137,49 | -194,84 | -63,63 | -58,70 | |
| Cashflow1,7 | -6,01 | 183,48 | 88,07 | 0,96 | -17,60 | -58,46 | 15,00 | |
| Ergebnis je Aktie8 | -0,17 | -1,58 | 5,37 | -11,16 | -5,22 | -2,21 | -2,30 | |
| Dividende8 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | |
1 in Mio. Euro; 2 EBITDA = Ergebnis vor Zinsen, Steuern und Abschreibungen; 3 EBITDA in Relation zum Umsatz; 4 EBIT = Ergebnis vor Zinsen und Steuern; 5 EBIT in Relation zum Umsatz; 6 Jahresüberschuss (-fehlbetrag) in Relation zum Umsatz; 7 Cashflow aus der gewöhnlichen Geschäftstätigkeit; 8 in Euro; Quelle: boersengefluester.de
Wirtschaftsprüfer: Liebhart & Kollegen
Alle relevanten Bewertungskennzahlen, Termine und sonstige Investor-Informationen zu Ihrer Aktie kompakt zusammengefasst. Gut zu wissen: Sämtliche Daten stammen von boersengefluester.de werden täglich aktualisiert. Damit sind Sie immer auf dem neuen Stand. Kurze Erkärungen zu den Kennzahlen bekommen Sie, wenn Sie mit dem Cursor bzw. der Maus auf das jeweilige Feld gehen.
| INVESTOR-INFORMATIONEN | ||||||
| ©boersengefluester.de | ||||||
| Northern Data | ||||||
| WKN | ISIN | Rechtsform | Börsenwert | IPO | Einschätzung | Plus Code |
| A0SMU8 | DE000A0SMU87 | AG | 925,07 Mio € | 05.10.2018 | - | 9F2C4M9C+2G |
| KGV 2026e | KGV 10Y-Ø | BGFL-Ratio | Shiller-KGV | KBV | KCV | KUV |
| -16,01 | 14,34 | -1,12 | -9,61 | 1,10 | -15,82 | 4,62 |
|
Dividende '2023 in € |
Dividende '2024 in € |
Dividende '2025e in € |
Div.-Rendite '2025e in % |
| 0,00 | 0,00 | 0,00 | 0,00% |
| Hauptversammlung | Q1-Zahlen | Q2-Zahlen | Q3-Zahlen | Bilanz-PK |
| 21.05.2025 | 07.05.2024 | 06.08.2024 | 17.10.2024 | 28.03.2025 |
| Abstand 60-Tage-Linie | Abstand 200-Tage-Linie | Performance YtD | Kursveränderung 52 Wochen | IPO |
| -8,16% | -33,91% | -67,69% | -66,49% | -14,23% |
Auf dem 2013 von Gereon Kruse gegründeten Finanzportal boersengefluester.de dreht sich alles um deutsche Aktien – mit klarem Schwerpunkt auf Nebenwerte. Neben klassischen redaktionellen Beiträgen sticht die Seite insbesondere durch eine Vielzahl an selbst entwickelten Analysetools hervor. Basis sämtlicher Tools ist eine komplett selbst gepflegte Datenbank für mehr als 650 Aktien. Damit erstellt boersengefluester.de Deutschlands größte Gewinn- und Dividendenprognose.