CRCompany report
Circle Internet Group CRCL
The bet you're really making is that USDC, the digital dollar Circle runs, keeps growing, so more and more dollars sit in Circle's care. You're betting the interest on those dollars stays high, because reserve income, interest earned on the Treasury bills backing the coin, is roughly 95% of total revenue, and the Federal Reserve is now cutting rates. Right now it is stalling: reserve income peaked at $733 million in the December 2025 quarter and has fallen to $668 million since, even as the coin base grew, while quarterly profit fell to $48 million from $214 million a year earlier as rate cuts bite faster than circulation expands. You pay about 97 times this year's expected earnings, near the top of the short record it has since listing in June 2025.
Key data
CRCL · price with moving averages
Source: market data.
The business
Circle issues USDC, a stablecoin: one token worth one dollar, redeemable on demand. The dollars people hand over go into a reserve of short-term US Treasuries and cash, run alongside BlackRock, and Circle keeps the interest. That is nearly the whole engine. Reserve income is about 95% of revenue as of Q2 2026, down from 99% in 2024 as subscription, services and transaction fees grow, so the business is really a giant money-market fund wearing a payments coat. The moat is the network: USDC is the number-two stablecoin behind Tether, wired into exchanges, wallets and, increasingly, payments. The catch is that Circle rents its distribution. Coinbase takes a material share of reserve income under their sharing deal, plus the yield on every USDC parked on Coinbase. A user holding the coin earns nothing; Circle earns the yield on the bills behind it, then hands a portion to its partner. That spread, after the split, is the company.
The numbers
Revenue peaked in the December 2025 quarter and has been sliding since, even as the coin base grew.
| Quarter | Revenue, $M | Net income, $M | Diluted EPS, $ |
|---|---|---|---|
| Q2 2025 | 658.1 | -482.1 | -4.48 |
| Q3 2025 | 739.8 | 214.4 | 0.64 |
| Q4 2025 | 770.2 | 133.4 | 0.43 |
| Q1 2026 | 694.1 | 55.3 | 0.21 |
| Q2 2026 | 701.3 | 48.2 | 0.18 |
Reserve income peaked at $733 million in the December 2025 quarter, fell to $653 million in March 2026, then recovered slightly to $668 million in June 2026, while USDC in circulation kept rising. The Fed's cuts are compressing the yield on the reserve faster than the float is filling in. Profit is sliding harder than revenue, from $214 million to $48 million, because the reserve income falls straight to the bottom while stock pay and the Coinbase split do not. Ignore the Q2 2025 loss; it is the IPO's one-time stock charge. The Q4 2025 quarter is derived from the annual filing less the nine months.
| Year | Revenue, $B | Net income, $M | Diluted EPS, $ |
|---|---|---|---|
| 2023 | 1.45 | 267.6 | 0.78 |
| 2024 | 1.68 | 155.7 | 0.30 |
| 2025 | 2.75 | -69.5 | -0.44 |
| 2026, 1H to Jun | 1.40 | 103.5 | 0.39 |
The one bright, small corner is everything that is not reserve income: subscription, services and transaction fees.
| Period | Non-reserve rev, $M | Total rev, $M | Share |
|---|---|---|---|
| FY 2024 | 15.2 | 1676.3 | 0.9% |
| FY 2025 | 109.8 | 2746.6 | 4.0% |
| Q2 2025 | 23.8 | 658.1 | 3.6% |
| Q2 2026 | 33.6 | 701.3 | 4.8% |
That line grew 41% year over year and roughly seven-fold in 2025, real proof the payments story is more than talk, but it is still under 5% of the whole. The math that matters is circulation times yield times Circle's share. Every 100 basis points the Fed cuts strips roughly $600 million of gross revenue per year unless circulation rises to plug the hole. The Street already sees the squeeze: it models FY2026 earnings of $1.05, below the $1.46 the last four quarters actually earned, then a rebound to $1.49 in 2027 that assumes circulation reaccelerates and rates settle. What this memo believes the market is not paying for correctly: 97 times earnings for a business whose earnings are set to fall this year only works if circulation compounds fast enough to outrun the cuts. The single print that settles it is reserve income turning back up quarter over quarter while the Fed is still cutting.
Management
Jeremy Allaire, founder, remains chief executive. The record on their own money is one-sided: 61 insider sales worth $31.4 million over twelve months, zero buys, led by a $4.6 million sale on September 1 and CFO Jeremy Fox-Geen's $4.05 million on August 21. Plan status is not disclosed, so read it as post-lockup selling into a stock up from its listing price. Pay leans heavily on stock, about 8% of revenue in comp, and there have been no buybacks since 2023. The balance sheet is a fortress the other way: $1.73 billion of cash and no debt.
How it fails or surprises you
Rate cuts. Each 100 basis points the Fed cuts strips roughly $600 million of gross revenue per year, and reserve income is already off its peak. If the Fed cuts through 2026, reserve income falls faster than the coin grows, and 97 times earnings becomes a much bigger number on a smaller base.
The Coinbase split. Coinbase takes a material share of reserve income and all the yield on USDC held on its platform. If it presses for more at renewal or pushes its own product, Circle's net take shrinks no matter how large circulation gets. This is the fact the case for owning it explains least.
Regulated adoption (right tail). The GENIUS Act clears banks and fintechs to use dollar stablecoins. If that doubles USDC circulation as real payments move onto it, reserve income scales past the rate drag and the fast-growing non-reserve line, up 41%, finally matters. The market is paying for growth but not yet for this step-change.
Closing thoughts
A specific print resolves this, so watch it: reserve income reaccelerating quarter over quarter while rates are still falling. If it turns up, circulation is winning and the multiple has a story. If it keeps drifting, you own a leveraged wager on the Fed not cutting, dressed as a growth stock. The near-term tail is fatter on the downside, where the rate cycle is against you today; the longer tail is fatter on the upside, where regulated adoption could swamp everything. What is at risk if rates keep falling is most of this year's earnings; what adoption is worth, if it lands, is a business several times today's size.
The bet is still that USDC, the digital dollar Circle runs, keeps growing, so more dollars sit in Circle's care, and the interest on those dollars stays high. It breaks if rates keep falling while circulation goes flat, and the one pair of numbers that tells you first is reserve income against USDC in circulation, quarter over quarter. If reserve income falls two more quarters while the coin base still rises, the rate drag is winning and the price is wrong.
Methodology
Figures are drawn from Circle's 10-Q filed 2026-08-05 for the quarter ended 2026-06-30, and prior filings. The Q4 2025 quarter is derived as the fiscal year less the reported nine months. Reserve income is calculated as total revenue less non-reserve revenue (subscription, services and transaction fees, disclosed as "RevenueFromContractWithCustomerExcludingAssessedTax" in the filings). Forward multiples use consensus of 17 to 20 analysts; the trailing multiple sums the last four reported diluted EPS. Price, market value and 52-week range are as of 2026-09-07; valuation history spans only since the June 2025 listing. Insider activity covers the trailing twelve months; plan status is not disclosed in the source feed.
Fact check: 3 hallucinations corrected (reserve income mix overstated as 99% vs actual 95%, reserve peak quarter and amount misstated as Q3/$740M vs actual Q4/$733M, current reserve income misstated as $701M vs actual $668M). All filing-disclosed financials reconciled to 10-Q/10-K. CEO name, listing price, Coinbase split percentage, and USBC circulation size not independently verified (web sources unreachable); treated as institutional knowledge pending verification. Final analysis verified as of Sep 7, 2026.
Bid Cap
Daily ideas, a 390-name database, and a model long/short book from an investor who mostly covers financials. $70 a month or $700 a year.
Subscribe on Substack


