| | | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
High
|
| | | $ | 1.3807 | | | | | $ | 1.3039 | | | | | $ | 1.3856 | | | | | $ | 1.2942 | | |
|
Low
|
| | | $ | 1.3151 | | | | | $ | 1.2451 | | | | | $ | 1.2451 | | | | | $ | 1.2040 | | |
|
Average
|
| | | $ | 1.3477 | | | | | $ | 1.2715 | | | | | $ | 1.3011 | | | | | $ | 1.2535 | | |
|
Period-End
|
| | | $ | 1.3240 | | | | | $ | 1.2886 | | | | | $ | 1.3544 | | | | | $ | 1.2678 | | |
| | | | | | 1 | | | |
| | | | | | 7 | | | |
| | | | | | 16 | | | |
| | | | | | 18 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 25 | | | |
| | | | | | 82 | | | |
| | | | | | 82 | | | |
| | | | | | 82 | | | |
| | | | | | 87 | | | |
| | | | | | 88 | | | |
| | | | | | 89 | | | |
| | | | | | 93 | | | |
| | | | | | 99 | | | |
| | | | | | 107 | | | |
| | | | | | 107 | | | |
| | | | | | 107 | | | |
| | | | | | 108 | | | |
| | | | | | 109 | | | |
| | | | | | 109 | | | |
| | | | | | 109 | | |
| | | | | | 110 | | | |
| | | | | | 111 | | | |
| | | | | | 111 | | | |
| | | | | | 111 | | | |
| | | | | | 111 | | | |
| | | | | | 112 | | | |
| | | | | | 113 | | | |
| | | | | | 114 | | | |
| | | | | | 114 | | | |
| | | | | | 116 | | | |
| | | | | | 116 | | | |
| | | | | | 117 | | | |
| | | | | | 118 | | | |
| | | | | | 118 | | | |
| | | | | | 121 | | | |
| | | | | | 124 | | | |
| | | | | | 126 | | | |
| | | | | | 126 | | | |
| | | | | | 129 | | | |
| | | | | | 131 | | | |
| | | | | | 132 | | | |
| | | | | | 133 | | | |
| | | | | | 133 | | | |
| | | | | | 134 | | | |
| | | | | | 134 | | | |
| | | | | | 134 | | | |
| | | | | | 135 | | |
| | | | | | 137 | | | |
| | | | | | 140 | | | |
| | | | | | 149 | | | |
| | | | | | 150 | | | |
| | | | | | 152 | | | |
| | | | | | 166 | | | |
| | | | | | 189 | | | |
| | | | | | 195 | | | |
| | | | | | 200 | | | |
| | | | | | 202 | | | |
| | | | | | 206 | | |
| | | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
|
(in thousands of Canadian dollars, except share numbers)
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| Consolidated Statements of Operations and Comprehensive Income | | ||||||||||||||||||||||||
|
Revenue
|
| | | $ | 38,204 | | | | | $ | 97,178 | | | | | $ | 150,682 | | | | | $ | 173,774 | | |
|
Cost of revenue
|
| | | | (49,062) | | | | | | (84,564) | | | | | | (175,649) | | | | | | (84,976) | | |
|
Gross (loss) profit
|
| | | | (10,858) | | | | | | 12,614 | | | | | | (24,967) | | | | | | 88,798 | | |
|
General and administrative expenses
|
| | | | (36,885) | | | | | | (23,812) | | | | | | (49,821) | | | | | | (40,265) | | |
|
Gain on disposition of digital assets
|
| | | | 4,390 | | | | | | — | | | | | | — | | | | | | 182 | | |
|
Impairment of mining infrastructure and servers
|
| | | | — | | | | | | — | | | | | | (113,876) | | | | | | — | | |
|
Operating (loss) income
|
| | | | (43,353) | | | | | | (11,198) | | | | | | (188,664) | | | | | | 48,715 | | |
|
Foreign exchange gain (loss)
|
| | | | 291 | | | | | | (684) | | | | | | (1,276) | | | | | | (3,143) | | |
|
Net finance (expense) income
|
| | | | (2,869) | | | | | | (2,835) | | | | | | (6,670) | | | | | | 1,498 | | |
|
Amortization
|
| | | | (354) | | | | | | (572) | | | | | | (648) | | | | | | — | | |
|
Gain (loss) on revaluation of warrants liability
|
| | | | 212 | | | | | | 97,421 | | | | | | 98,810 | | | | | | (114,161) | | |
|
Net (loss) income before tax and revaluation on digital assets
|
| | | | (46,073) | | | | | | 82,132 | | | | | | (98,448) | | | | | | (67,091) | | |
|
Gain (loss) on revaluation of digital asset
|
| | | | 134,736 | | | | | | (104,898) | | | | | | (134,772) | | | | | | — | | |
|
Deferred income tax (expense) recovery
|
| | | | 3,127 | | | | | | (9,593) | | | | | | (9,593) | | | | | | (5,620) | | |
|
Net (loss) income
|
| | | $ | 91,790 | | | | | $ | (32,359) | | | | | $ | (242,813) | | | | | $ | (72,711) | | |
| Other comprehensive (loss) income | | | | | | | | | | | | | | | | ||||||||||
|
Revaluation (loss) gain on digital assets, net of tax
|
| | | | 22,465 | | | | | | (103,540) | | | | | | (103,540) | | | | | | 57,859 | | |
|
Totals comprehensive (loss) income
|
| | | $ | 114,255 | | | | | $ | (135,899) | | | | | $ | (346,353) | | | | | $ | (14,852) | | |
|
Net income per common share
|
| | | | | | | | | | | | | | | ||||||||||
|
Basic
|
| | | $ | 0.42 | | | | | $ | (0.19) | | | | | $ | (1.29) | | | | | $ | (0.54) | | |
|
Diluted
|
| | | $ | 0.40 | | | | | $ | (0.19) | | | | | $ | (1.29) | | | | | $ | (0.54) | | |
|
(in thousands of Canadian dollars)
|
| |
As at June 30, 2023
|
| |
As at December 31, 2022
|
| ||||||
| Consolidated Statements of Financial Position | | | | | | | | | |||||
|
Cash
|
| | | $ | 26,687 | | | | | $ | 30,515 | | |
|
Digital assets – held in custody
|
| | | | 334,764 | | | | | | 203,627 | | |
|
Digital assets – pledged as collateral
|
| | | | 34,178 | | | | | | — | | |
|
Total assets
|
| | | | 557,549 | | | | | | 412,937 | | |
|
Total liabilities
|
| | | | 86,383 | | | | | | 61,547 | | |
|
Total shareholder’s equity
|
| | | $ | 471,166 | | | | | $ | 351,390 | | |
| | | |
Year Ended
June 30, |
| |||||||||
|
(in thousands of US dollars)
|
| |
2023
|
| |
2022
|
| ||||||
| Consolidated Statement of Operations Data: | | | | | | | | | | | | | |
| Revenue: | | | | | | | | | | | | | |
|
Revenue, net – cryptocurrency mining
|
| | | $ | 49,247 | | | | | $ | 68,164 | | |
|
Mining equipment sales
|
| | | | 3,635 | | | | | | — | | |
|
Management fees
|
| | | | 7,551 | | | | | | — | | |
|
Cost reimbursements
|
| | | | 5,247 | | | | | | — | | |
|
Hosting services
|
| | | | 16,480 | | | | | | 5,566 | | |
|
Total revenue
|
| | | | 82,160 | | | | | | 73,730 | | |
| Costs and expenses: | | | | | | | | | | | | | |
|
Cost of revenues (exclusive of depreciation and amortization shown below)
|
| | | ||||||||||
|
Services
|
| | | | 40,000 | | | | | | 25,783 | | |
|
Mining Equipment
|
| | | | 3,112 | | | | | | — | | |
|
Depreciation and amortization
|
| | | | 18,779 | | | | | | 11,591 | | |
|
General and administrative
|
| | | | 27,789 | | | | | | 31,325 | | |
|
Impairment of cryptocurrency
|
| | | | 3,703 | | | | | | 30,301 | | |
|
Realized (gain) on sale of cryptocurrency
|
| | | | (4,577) | | | | | | (5,455) | | |
|
Impairment of long-lived assets
|
| | | | 63,574 | | | | | | — | | |
|
Legal settlement
|
| | | | (1,531) | | | | | | — | | |
|
Total costs and expenses
|
| | | | 150,849 | | | | | | 93,545 | | |
|
Operating loss
|
| | | | (68,689) | | | | | | (19,815) | | |
| Other expense: | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (27,935) | | | | | | (6,919) | | |
|
Equity in earnings (losses) of unconsolidated joint venture
|
| | | | 6,132 | | | | | | — | | |
|
Gain on debt extinguishment
|
| | | | 23,683 | | | | | | — | | |
|
Total other income (expense)
|
| | | | 1,880 | | | | | | (6,919) | | |
|
Loss before income tax benefit (provision)
|
| | | | (66,809) | | | | | | (26,734) | | |
|
Income tax benefit (provision)
|
| | | | 1,198 | | | | | | (5,069) | | |
|
Net loss
|
| | | $ | (65,611) | | | | | $ | (31,803) | | |
|
Basic and diluted net loss per share
|
| | | $ | (1.52) | | | | | $ | (0.91) | | |
|
Basic and diluted weighted average number of shares outstanding
|
| | | | 43,133,307 | | | | | | 34,863,338 | | |
| Additional Financial Data | | | | | | | | | | | | | |
|
Adjusted EBITDA(1)
|
| | | $ | 35,926 | | | | | $ | 7,240 | | |
|
(in thousands of US dollars)
|
| |
As of June 30, 2023
|
| |||
| Consolidated Balance Sheet Data: | | | | | | | |
|
Cash
|
| | | $ | 10,379 | | |
|
Cryptocurrency, net
|
| | | | 851 | | |
|
Total assets
|
| | | | 189,997 | | |
|
Notes payable, less current portion
|
| | | | 149,891 | | |
|
Total liabilities
|
| | | | 162,624 | | |
|
Additional paid-in capital
|
| | | | 35,368 | | |
|
Accumulated deficit
|
| | | | (106,498) | | |
|
Total stockholders’ equity
|
| | | | 27,373 | | |
|
Total capitalization(1)
|
| | | | 177,264 | | |
| | | |
Year Ended June 30,
|
| |||||||||
|
(in thousands of US dollars)
|
| |
2023
|
| |
2022
|
| ||||||
| Adjusted EBITDA: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (65,611) | | | | | $ | (31,803) | | |
|
Interest expense
|
| | | | 27,935 | | | | | | 6,919 | | |
|
Income tax (benefit) provision
|
| | | | (1,198) | | | | | | 5,069 | | |
|
Depreciation and amortization
|
| | | | 18,779 | | | | | | 11,591 | | |
|
Share of unconsolidated joint venture depreciation and amortization
|
| | | | 13,050 | | | | | | — | | |
|
Non-recurring transactions(1)
|
| | | | (1,531) | | | | | | 6,288 | | |
|
Impairment of long-lived assets(2)
|
| | | | 63,574 | | | | | | — | | |
|
Gain on debt extinguishment
|
| | | | (23,683) | | | | | | — | | |
|
Stock-based compensation expense
|
| | | | 4,611 | | | | | | 9,176 | | |
|
Adjusted EBITDA
|
| | | $ | 35,926 | | | | | $ | 7,240 | | |
|
(thousands of US dollars)
|
| |
For the Year Ended
June 30, 2023 |
| |||
| Unaudited Pro Forma Combined Statement of Operations | | | | | | | |
|
Revenue
|
| | | $ | 152,365 | | |
|
Operating income (loss)
|
| | | | (255,602) | | |
|
Loss before income tax benefit (provision)
|
| | | | (256,916) | | |
|
Net loss
|
| | | | (250,725) | | |
|
Loss per common share — basic & diluted
|
| | | | (3.52) | | |
|
(thousands of US dollars)
|
| |
As at
June 30, 2023 |
| |||
| Unaudited Pro Forma Combined Balance Sheet | | | | | | | |
|
Total assets
|
| | | $ | 713,811 | | |
|
Total liabilities
|
| | | | 216,783 | | |
|
Net assets
|
| | | | 497,028 | | |
| | | |
Hut 8 Common Shares
|
| |
USBTC Capital Stock
|
| ||||||||||||
| | | |
Nasdaq
|
| |
TSX
|
| |
—
|
| |||||||||
|
February 6, 2023
|
| | | $ | 2.38 | | | | | C$ | 3.19 | | | | | | N/A | | |
|
October 27, 2023
|
| | | $ | 2.12 | | | | | C$ | 2.93 | | | | | | N/A | | |
| | | |
Enterprise Value/ Hashrate
(in exahashes per second) |
| |||
|
Argo Blockchain plc
|
| | | | 88.0× | | |
|
Bit Digital, Inc.
|
| | | | 28.5× | | |
|
Bitfarms Ltd.
|
| | | | 64.5× | | |
|
Cipher Mining Inc.
|
| | | | 98.9× | | |
|
CleanSpark, Inc.
|
| | | | 39.9× | | |
|
Coinbase Global, Inc.
|
| | | | — | | |
|
DMG Blockchain Solutions Inc.
|
| | | | 37.1× | | |
|
HIVE Blockchain Technologies Ltd.
|
| | | | 153.4× | | |
|
Iris Energy Limited
|
| | | | 64.8× | | |
|
Marathon Digital Holdings, Inc.
|
| | | | 147.9× | | |
|
Northern Data AG
|
| | | | 36.8× | | |
|
Riot Platforms, Inc.
|
| | | | 90.6× | | |
|
Mean
|
| | | | 77.3× | | |
|
Median
|
| | | | 64.8× | | |
|
$ (in thousands of U.S. dollars)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||
|
Revenue
|
| | | | 82,623 | | | | | | 127,610 | | | | | | 131,171 | | |
|
Year-over-Year Revenue Growth
|
| | | | — | | | | | | 54% | | | | | | 3% | | |
|
Adjusted EBITDA(1)
|
| | | | 723 | | | | | | 25,349 | | | | | | 24,823 | | |
|
Adjusted EBITDA Margin(2)
|
| | | | 1% | | | | | | 20% | | | | | | 19% | | |
|
$ (in thousands of U.S. dollars)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||
|
Free Cash Flow(1)
|
| | | | (37,017) | | | | | | 8,682 | | | | | | 24,823 | | |
|
$ (in thousands of U.S. dollars)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||
|
Revenue
|
| | | | 95,793 | | | | | | 110,333 | | | | | | 127,121 | | |
|
Year-over-Year Revenue Growth
|
| | | | — | | | | | | 15% | | | | | | 15% | | |
|
Adjusted EBITDA(1)
|
| | | | 62,667 | | | | | | 67,226 | | | | | | 71,863 | | |
|
Adjusted EBITDA Margin(2)
|
| | | | 65% | | | | | | 61% | | | | | | 57% | | |
|
$ (in thousands of U.S. dollars)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||
|
Free Cash Flow(1)
|
| | | | 62,667 | | | | | | 32,851 | | | | | | 68,738 | | |
|
$ (in thousands of U.S. dollars)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||
|
Revenue
|
| | | | 176,959 | | | | | | 220,771 | | | | | | 222,953 | | |
|
Year-over-Year Revenue Growth
|
| | | | — | | | | | | 25% | | | | | | 1% | | |
|
Adjusted EBITDA(1)
|
| | | | 62,647 | | | | | | 84,184 | | | | | | 79,671 | | |
|
Adjusted EBITDA Margin(2)
|
| | | | 35% | | | | | | 38% | | | | | | 36% | | |
| | | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||
| | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
|
|
Total miners (EoP)
|
| |
36,192
|
| |
32,145
|
| |
36,192
|
| |
19,325
|
|
|
Total installed miners (EoP)(1)
|
| |
28,972
|
| |
32,145
|
| |
27,405
|
| |
19,325
|
|
|
Total installed hash-rate (EoP)
|
| |
2.6 EH/s
|
| |
2.8 EH/s
|
| |
2.5 EH/s
|
| |
2.0 EH/s
|
|
|
Network Hash-rate (EoP)
|
| |
334.8 EH/s
|
| |
197.0 EH/s
|
| |
274.2 EH/s
|
| |
179.8 EH/s
|
|
|
Difficulty (EoP)
|
| |
50.6T
|
| |
29.6T
|
| |
33.6T
|
| |
29.6T
|
|
|
Quantity of Bitcoin mined for company benefit
|
| |
874
|
| |
1,888
|
| |
3,568
|
| |
2,786
|
|
|
Net income (loss) (thousands of Canadian dollars)
|
| |
$91,790
|
| |
($32,359)
|
| |
($242,813)
|
| |
($72,711)
|
|
|
Adjusted EBITDA (thousands of Canadian dollars)
|
| |
$133,340
|
| |
($71,027)
|
| |
($102,738)
|
| |
$96,775
|
|
| | | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Net (loss) income
|
| | | $ | 91,790 | | | | | $ | (32,359) | | | | | $ | (242,813) | | | | | $ | (72,711) | | |
| Add (deduct) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net finance expense
|
| | | | 2,869 | | | | | | 2,835 | | | | | | 6,670 | | | | | | (1,498) | | |
|
Depreciation and amortization
|
| | | | 20,705 | | | | | | 39,841 | | | | | | 94,528 | | | | | | 23,288 | | |
|
Impairment
|
| | | | — | | | | | | — | | | | | | 113,876 | | | | | | — | | |
|
Share based payment
|
| | | | 5,512 | | | | | | 3,276 | | | | | | 6,913 | | | | | | 9,876 | | |
|
Foreign exchange (gain) loss
|
| | | | (291) | | | | | | 684 | | | | | | 1,276 | | | | | | 3,143 | | |
|
Share based payment taxes withholding
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,246 | | |
|
One-time transaction costs
|
| | | | 15,175 | | | | | | 1,611 | | | | | | 5,116 | | | | | | 2,956 | | |
|
North Bay decommissioning costs
|
| | | | 919 | | | | | | — | | | | | | — | | | | | | — | | |
|
Deferred income tax (recovery) expense
|
| | | | (3,127) | | | | | | 9,593 | | | | | | 9,593 | | | | | | 5,620 | | |
|
Sales tax expense
|
| | | | — | | | | | | 913 | | | | | | 913 | | | | | | 10,694 | | |
|
Gain on revaluation of warrants
|
| | | | (212) | | | | | | (97,421) | | | | | | (98,810) | | | | | | 114,161 | | |
|
Adjusted EBITDA
|
| | | $ | 133,340 | | | | | $ | (71,027) | | | | | $ | (102,738) | | | | | $ | 96,775 | | |
|
Director
|
| |
Hut 8
DSUs |
| |||
|
Carl J. Rickertsen
|
| | | | 74,964 | | |
|
Bill Tai
|
| | | | 136,593 | | |
|
Alexia Hefti
|
| | | | 82,828 | | |
|
Joseph Flinn
|
| | | | 136,593 | | |
|
Executive
|
| |
Hut 8 RSUs
(all unvested) |
| |||
|
Jaime Leverton
|
| | | | 3,516,198 | | |
|
Shenif Visram
|
| | | | 500,000 | | |
|
Erin Dermer
|
| | | | 637,241 | | |
|
James Beer
|
| | | | 667,241 | | |
|
Suzanne Ennis
|
| | | | 667,241 | | |
|
Joshua Rayner
|
| | | | 394,828 | | |
|
Aniss Amdiss
|
| | | | 677,241 | | |
| | | |
Payment in
Respect of Bonus(1) |
| |
Severance
|
| |
Total
|
| |||||||||
|
Jaime Leverton
|
| | | $ | 125,000 | | | | | $ | 500,000 | | | | | $ | 625,000 | | |
|
James Beer
|
| | | $ | 66,249 | | | | | $ | 265,000 | | | | | $ | 331,249 | | |
|
Shenif Visram
|
| | | $ | 275,000 | | | | | $ | 275,000 | | | | | $ | 550,000 | | |
|
Aniss Amdiss
|
| | | $ | 220,833 | | | | | $ | 220,833 | | | | | $ | 441,666 | | |
|
Erin Dermer
|
| | | $ | 56,250 | | | | | $ | 225,000 | | | | | $ | 281,250 | | |
|
Suzanne Ennis
|
| | | | — | | | | | $ | 7,692 | | | | | $ | 7,692 | | |
|
Joshua Rayner
|
| | | $ | 50,000 | | | | | $ | 200,000 | | | | | $ | 250,000 | | |
| | | |
Year Ended June 30,
|
| |||
| | | |
2023
|
| |
2022
|
|
|
Total miners (EoP)
|
| |
30,200
|
| |
24,725
|
|
|
Self-mining miners (EoP)
|
| |
30,200
|
| |
20,300
|
|
|
Hosted miners (EoP)
|
| |
—
|
| |
4,425
|
|
|
Total hash-rate (EoP)
|
| |
3.1 EH/s
|
| |
2.3 EH/s
|
|
|
Self-mining hash-rate (EoP)
|
| |
3.1 EH/s
|
| |
1.9 EH/s
|
|
|
Hosted hash-rate (EoP)
|
| |
—
|
| |
0.4 EH/s
|
|
|
Network hash-rate (EoP)
|
| |
334.8 EH/s
|
| |
197.0 EH/s
|
|
|
Difficulty (EoP)
|
| |
50.6T
|
| |
29.6T
|
|
|
Quantity of bitcoin mined for company benefit
|
| |
2,168 bitcoin
|
| |
1,636 bitcoin
|
|
|
Net income (loss)
|
| |
($65,611)
|
| |
($31,803)
|
|
|
Adjusted EBITDA
|
| |
$35,926
|
| |
$7,240
|
|
| | | |
BTC Earned
|
| | ||||||||||||||
| Month | | | | | 2021 | | | | | | 2022 | | | | | | 2023 | | |
|
January
|
| | | | 9.88 | | | | | | 163.13 | | | | | | 80.19 | | |
|
February
|
| | | | 13.68 | | | | | | 140.60 | | | | | | 104.24 | | |
|
March
|
| | | | 14.81 | | | | | | 153.23 | | | | | | 141.86 | | |
|
Quarterly total
|
| | | | 38.37 | | | | | | 456.96 | | | | | | 326.29 | | |
|
April
|
| | | | 13.96 | | | | | | 210.86 | | | | | | 149.89 | | |
|
May
|
| | | | 13.65 | | | | | | 225.06 | | | | | | 217.53 | | |
|
June
|
| | | | 29.34 | | | | | | 207.48 | | | | | | 200.65 | | |
|
Quarterly total
|
| | | | 56.95 | | | | | | 643.40 | | | | | | 568.07 | | |
|
July
|
| | | | 46.25 | | | | | | 255.18 | | | | | | | | |
|
August
|
| | | | 37.43 | | | | | | 269.65 | | | | | | | | |
|
September
|
| | | | 29.70 | | | | | | 240.79 | | | | | | | | |
|
Quarterly total
|
| | | | 113.38 | | | | | | 765.62 | | | | | | | | |
|
October
|
| | | | 76.75 | | | | | | 230.60 | | | | | | | | |
|
November
|
| | | | 165.34 | | | | | | 203.12 | | | | | | | | |
|
December
|
| | | | 180.64 | | | | | | 73.69 | | | | | | | | |
|
Quarterly total
|
| | | | 422.73 | | | | | | 507.41 | | | | | | | | |
|
Total per year
|
| | | | 631.43 | | | | | | 2,373.39 | | | | | | 894.36 | | |
|
Inception to date total
|
| | | | | | | | | | | | | | | | 3,899.46 | | |
|
Grant Date
|
| |
Number of Shares Subject to
Options Granted |
| |
Per Share Exercise
Price of Options |
| |
Fair Value per Share
on Grant Date |
| |||||||||
| July 2021(1) | | | | | 1,072,000 | | | | | $ | 1.11 | | | | | $ | 1.11 | | |
| August 2021(1) | | | | | 338,750 | | | | | $ | 1.11 | | | | | $ | 1.11 | | |
|
November 2021
|
| | | | 1,284,250 | | | | | $ | 2.27 | | | | | $ | 2.27 | | |
|
December 2021
|
| | | | 179,500 | | | | | $ | 2.27 | | | | | $ | 2.27 | | |
|
March 2022
|
| | | | 152,250 | | | | | $ | 4.34 | | | | | $ | 4.34 | | |
| August 2022(1)(2) | | | | | 724,000 | | | | | $ | 1.78 | | | | | $ | 0.01 | | |
|
January 2023(3)
|
| | | | 3,920,507 | | | | | $ | 0.26 | | | | | $ | 0.26 | | |
|
Grant Date
|
| |
Number of Shares of
Restricted Common Stock |
| |
Fair Value per Share
of Common Stock on Grant Date |
| ||||||
|
December 10, 2020
|
| | | | 1,125,000 | | | | | $ | 1.07 | | |
|
January 31, 2021
|
| | | | 5,187,500 | | | | | $ | 1.07 | | |
|
February 1, 2021
|
| | | | 375,000 | | | | | $ | 1.07 | | |
|
March 17, 2021
|
| | | | 8,369,250 | | | | | $ | 1.13 | | |
|
October 10, 2021
|
| | | | 3,339,500 | | | | | $ | 2.27 | | |
|
September 2, 2022
|
| | | | 7,250 | | | | | $ | 0.01 | | |
|
January 5, 2023
|
| | | | 1,048,912 | | | | | $ | 0.26 | | |
| | | |
Year Ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Revenue: | | | | | | | | | | | | | |
|
Revenue, net – digital asset mining
|
| | | $ | 49,247 | | | | | $ | 68,164 | | |
|
Mining equipment sales
|
| | | | 3,635 | | | | | | — | | |
|
Management fees
|
| | | | 7,551 | | | | | | — | | |
|
Cost reimbursements
|
| | | | 5,247 | | | | | | — | | |
|
Hosting services
|
| | | | 16,480 | | | | | | 5,566 | | |
|
Total revenue
|
| | | | 82,160 | | | | | | 73,730 | | |
| Costs and expenses: | | | | | | | | | | | | | |
|
Cost of revenues (exclusive of depreciation and amortization shown below)
|
| | | | | | | | | | | | |
|
Services
|
| | | | 40,000 | | | | | | 25,783 | | |
|
Mining equipment
|
| | | | 3,112 | | | | | | — | | |
|
Depreciation and amortization
|
| | | | 18,779 | | | | | | 11,591 | | |
|
General and administrative
|
| | | | 27,789 | | | | | | 31,325 | | |
|
Impairment of digital assets
|
| | | | 3,703 | | | | | | 30,301 | | |
|
Realized gain on sale of digital assets
|
| | | | 4,577 | | | | | | (5,455) | | |
|
Impairment of long-lived assets
|
| | | | 63,574 | | | | | | — | | |
|
Legal settlement
|
| | | | (1,531) | | | | | | — | | |
|
Total costs and expenses
|
| | | | 150,849 | | | | | | 93,545 | | |
|
Operating loss
|
| | | | (68,689) | | | | | | (19,815) | | |
| Other income (expense): | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (27,935) | | | | | | (6,919) | | |
|
Equity in earnings of unconsolidated joint venture
|
| | | | 6,132 | | | | | | — | | |
|
Gain on debt extinguishment
|
| | | | 23,683 | | | | | | — | | |
|
Total other income (expense)
|
| | | | 1,880 | | | | | | (6,919) | | |
|
Loss before income tax benefit (provision)
|
| | | | (66,809) | | | | | | (26,734) | | |
|
Income tax benefit (provision)
|
| | | | 1,198 | | | | | | (5,069) | | |
|
Net loss
|
| | | $ | (65,611) | | | | | $ | (31,803) | | |
| | | |
Year Ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Net loss
|
| | | $ | (65,611) | | | | | $ | (31,803) | | |
|
Interest expense
|
| | | | 27,935 | | | | | | 6,919 | | |
|
Income tax (benefit) provision
|
| | | | (1,198) | | | | | | 5,069 | | |
|
Depreciation and amortization
|
| | | | 18,779 | | | | | | 11,591 | | |
|
Share of unconsolidated joint venture depreciation and amortization
|
| | | | 13,050 | | | | | | — | | |
|
Non-recurring transactions(1)
|
| | | | (1,531) | | | | | | 6,288 | | |
|
Gain on debt extinguishment
|
| | | | (23,683) | | | | | | — | | |
|
Impairment of long-lived assets(2)
|
| | | | 63,574 | | | | | | — | | |
|
Stock-based compensation expense
|
| | | | 4,611 | | | | | | 9,176 | | |
|
Adjusted EBITDA
|
| | | $ | 35,926 | | | | | $ | 7,240 | | |
| | | |
Year Ended
June 30, 2023 |
| |
Year Ended
June 30, 2022 |
| ||||||
| Net cash provided by (used in): | | | | | | | | | | | | | |
|
Cash flows used in operating activities
|
| | | $ | (29,337) | | | | | $ | (42,915) | | |
|
Cash flows provided by (used in) investing activities
|
| | | | 25,248 | | | | | | (134,365) | | |
|
Cash flows (used in) provided by financing activities
|
| | | | (6,599) | | | | | | 191,629 | | |
|
Net change in cash
|
| | | $ | (10,688) | | | | | $ | 14,349 | | |
|
Name and Principal Position
|
| |
Year
Ended June 30, |
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock Awards
($) |
| |
Option
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
|
Michael Ho, Chief
Executive Officer |
| | | | 2022 | | | | | | — | | | | | | — | | | | | | 2,976,127 | | | | | | — | | | | | | 2,102,790 | | | | | | 5,078,917 | | |
| | | | 2023 | | | | | | — | | | | | | — | | | | | | 272,717 | | | | | | — | | | | | | 250,000 | | | | | | 522,717 | | | ||
|
Asher Genoot, President
|
| | | | 2022 | | | | | | 250,000 | | | | | | — | | | | | | 3,273,853 | | | | | | — | | | | | | 1,940,218 | | | | | | 5,464,071 | | |
| | | | 2023 | | | | | | 250,000 | | | | | | — | | | | | | — | | | | | | 272,717 | | | | | | — | | | | | | 522,717 | | | ||
|
Joel Block, Chief Financial Officer
|
| | | | 2022 | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | 587,400 | | | | | | — | | | | | | 787,400 | | |
| | | | 2023 | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | 38,480 | | | | | | — | | | | | | 338,480 | | | ||
| | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
|
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($) |
| ||||||||||||||||||
|
Michael Ho, Chief Executive Officer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Asher Genoot, Chief Operating Officer
|
| | | | — | | | | | | 1,048,912 | | | | | | 0.26 | | | | | | 01/04/2033 | | | | | | — | | | | | | — | | |
|
Joel Block, Chief Financial Officer
|
| | | | 327,000(1) | | | | | | — | | | | | | 0.26 | | | | | | 11/15/2031 | | | | | | — | | | | | | — | | |
| | | | | | | | | | 148,000(1) | | | | | | 0.26 | | | | | | 01/04/2033 | | | | | | — | | | | | | — | | | ||
|
Director or Executive Officer
|
| |
USBTC Options
|
| |
Current Exercise Price
|
| ||||||
|
Asher Genoot
|
| | | | 1,048,912 | | | | | $ | 0.26 | | |
|
Joel Block
|
| | | | 475,000 | | | | | $ | 0.26 | | |
|
Matthew Prusak
|
| | | | 475,000 | | | | | $ | 0.26 | | |
|
Stanley O’Neal
|
| | | | 366,000 | | | | | $ | 0.26 | | |
|
Jonathan Koch
|
| | | | 122,000 | | | | | $ | 0.26 | | |
|
Amy Wilkinson
|
| | | | 366,000 | | | | | $ | 0.26 | | |
|
Mayo A. Shattuck III
|
| | | | 366,000 | | | | | $ | 0.26 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers | | | | | | | |
| Jaime Leverton | | |
45
|
| | Chief Executive Officer and Director | |
| Asher Genoot | | |
28
|
| | President and Director | |
| Michael Ho | | |
30
|
| | Chief Strategy Officer and Director | |
| Shenif Visram | | |
51
|
| | Chief Financial Officer | |
| Non-Executive Officer Directors | | | | | | | |
| Bill Tai | | |
61
|
| | Chair | |
| Stanley O’Neal | | |
71
|
| | Independent Director | |
| Mayo Shattuck III | | |
68
|
| | Independent Director | |
| Amy Wilkinson | | |
51
|
| | Independent Director | |
| Carl J. Rickertsen | | |
63
|
| | Independent Director | |
| Alexia Hefti | | |
35
|
| | Independent Director | |
| Joseph Flinn | | |
58
|
| | Independent Director | |
| |
New Hut
|
| |
USBTC
|
|
| |
Organizational Documents
|
| |||
| |
The rights of New Hut stockholders are governed by the New Hut certificate of incorporation, the New Hut bylaws and Delaware law, including the Delaware General Corporations Law.
|
| |
The rights of USBTC stockholders are currently governed by the USBTC Articles, USBTC Bylaws and the Nevada Revised Statutes.
|
|
| |
Authorized Capital Stock
|
| |||
| |
The total number of shares of capital stock which New Hut shall have authority to issue is 1,025,000,000 shares. This authorized capital stock consists of 1,000,000,000 shares of common stock having a par value of $0.01 per share and 25,000,000 shares of preferred stock having a par value of $0.01 per share.
Following completion of the Business Combination, we expect that there will be approximately 88.5 million shares of New Hut common stock outstanding.
|
| |
The authorized capital stock of USBTC consists of (i) 125,000,000 shares of USBTC common stock, and (ii) 40,000,000 shares of preferred stock, $0.00001 par value per share (“USBTC preferred stock”) of which 7,855,500 shares are designated as Series A Preferred, 10,000,000 shares are designated as Series B Preferred, 3,750,000 are designated as Series B-1 Preferred, and 16,557,000 shares of the USBTC Preferred stock are designated as “Series C Preferred.” The number of authorized shares of USBTC common stock may be increased or decreased (but not below the number of shares thereof then outstanding) by (in addition to any vote of the holders of one or more series of USBTC preferred stock that may be required by the terms of the USBTC Articles) the affirmative vote of the holders of shares of capital stock of USBTC representing a majority of the votes represented by all outstanding shares of capital stock of USBTC entitled to vote, irrespective of the provisions of Section 78.390(2) of the Nevada Revised Statutes.
|
|
| |
Preferred Stock
|
| |||
| |
The New Hut board is authorized to from time to time issue one or more series of preferred stock in series and to establish the terms of such series.
|
| |
Under USBTC’s Articles, at any time when at least 1,963,750 shares of Series A Preferred stock are outstanding, holders of a majority of the outstanding shares of Series A Preferred stock (voting together as a single and separate class on an as-converted basis) including the affirmative vote of JHS Bitcoin Mining LLC, must approve the following: (i) liquidation, dissolution or winding-up of the business and affairs of USBTC or a merger or consolidation or any
|
|
| |
New Hut
|
| |
USBTC
|
|
| | | | |
deemed liquidation event/merger (other than primarily for capital-raising purposes), (ii) amendment to the USBTC Articles or USBTC Bylaws in a manner that materially and adversely modifies or adversely effects the rights of Series A Preferred stock, (iii) the creation of any additional class or series of capital stock or other securities unless the same ranks junior to the Series A Preferred stock, or increase or decrease the authorized number of shares of any class or series of capital stock, (iv) reclassification, alteration or amendment of any existing security of USBTC, (v) unless approved by the USBTC Board, including the approval of the Series A preferred director, cause or permit any of its subsidiaries to sell, issue, sponsor, create or distribute any digital tokens, digital assets or other blockchain-based assets, (vi) purchase or redeem, or pay any dividends or make any distribution on, any capital stock, other than (a) dividends or distributions on the Series A Preferred stock, (b) dividends or other distributions payable on the USBTC common stock solely in the form of additional shares of USBTC common stock, (c) repurchases of stock from former employees, officers, directors, consultants or other persons who performed services for USBTC and (d) in connection with the cashless exercise, tax surrender or similar net exercise of options, warrants or other rights to purchase USBTC common stock, (vii) unless approved by the USBTC Board (including the approval of the Series A preferred director), create or authorize the creation of, or issue, or authorize the issuance of any debt security or create any lien or security interest or incurred other indebtedness for borrowed money, (viii) increase or decrease to the authorized number of directors, (ix) unless approved by the USBTC Board, make any material change to USBTC’s line of business as presently conducted or contemplated, (x) unless approved by the USBTC Board (including the approval of the Series A preferred director), enter into any transaction or enter into or modify any agreement with any executive officer, director or founder providing for compensation, other than ordinary course salaries, reimbursement of expenses and benefits or (xi) unless approved by the USBTC Board (including the Series A preferred director), adopt, amend or terminate any new or other equity plan, employee equity ownership plan or similar plan.
|
|
| |
Voting Rights
|
| |||
| |
Each holder of a share of New Hut common stock will be entitled to one vote for each share upon all questions presented to the stockholders, and the common stock will have the exclusive right to vote for the election of directors and for all other purposes.
|
| |
The holders of the USBTC common stock are entitled to one vote for each share of USBTC common stock held at all meetings of stockholders (and written actions in lieu of meetings); provided, however, that, except as otherwise required by law, holders of USBTC common stock, as such, shall not
|
|
| |
New Hut
|
| |
USBTC
|
|
| | | | |
be entitled to vote on any amendment to the USBTC Articles that relates solely to the terms of one or more outstanding series of USBTC preferred stock if the holders of such affected series are entitled, either separately or together with the holders of one or more other series, to vote thereon pursuant to the USBTC Articles or pursuant to the Nevada Revised Statutes. There shall be no cumulative voting.
Except as otherwise required by law, on any matter presented to the stockholders of USBTC for their action or consideration at any meeting of stockholders of USBTC (or by written consent of stockholders in lieu of meeting), each holder of outstanding shares of USBTC preferred stock shall be entitled to cast the number of votes equal to the number of whole shares of USBTC common stock into which the shares of USBTC preferred stock held by such holder are convertible as of the record date for determining stockholders entitled to vote on such matter. Except as provided by law or by the other provisions of the USBTC Articles, holders of USBTC preferred stock shall vote together with the holders of USBTC common stock as a single class and on an as-converted to USBTC common stock basis.
USBTC’s Articles provides that there shall be no cumulative voting.
|
|
| |
Number and Qualification of Directors
|
| |||
| |
The New Hut board, in accordance with the Business Combination Agreement and the New Hut bylaws, will consist of ten (10) directors.
The New Hut board will consist of ten (10) directors. Five (5) of the ten directors will be persons designated by Hut. Five (5) of the ten directors will be persons designated by USBTC.
|
| |
USBTC’s Articles provide that the size of the USBTC Board shall be seven.
There are currently six directors serving on the USBTC Board.
|
|
| |
Structure of Board of Directors; Term of Directors; Election of Directors
|
| |||
| | The New Hut board will be elected annually. | | |
USBTC’s Bylaws provide that the USBTC Board shall be elected at each annual meeting of stockholders by the holders of the outstanding capital stock as provided in the USBTC Articles, or if there is no provision, by the holders of USBTC common stock. USBTC’s Articles provide that the holders of record of the shares of Series A Preferred stock, voting together as a single class and on an as-converted to USBTC common stock basis, shall be entitled to elect one (1) director of USBTC (the “Series A Preferred Director”). The holders of record of the shares of USBTC common stock, exclusively and as a separate class, shall be entitled to elect five (5) directors of USBTC. The holders of record of the shares of USBTC common stock and of any other class or series of voting stock (including the USBTC preferred stock), exclusively and voting together as a single class, shall be entitled to elect the balance of
|
|
| |
New Hut
|
| |
USBTC
|
|
| | | | |
the total number of directors of USBTC.
USBTC’s Bylaws provide that each director shall hold office until his or her successor is elected and qualified or until his or her death, earlier resignation, removal or disqualification.
|
|
| |
Removal of Directors
|
| |||
| |
In accordance with the DGCL, the entire New Hut board or any individual director may be removed at any time, with or without cause, only by the affirmative vote of the recordholders of a majority of the voting power of all of the shares of capital stock of New Hut then entitled to vote generally in the election of directors except for those directors, if any, elected solely and exclusively by the holders of any class or series of capital stock of New Hut as provided for by the Certificate of Incorporation.
|
| |
USBTC’s Bylaws provide that any director or the entire USBTC Board may be removed, with or without cause, by holders of not less than two-thirds of the voting power of the outstanding shares of the outstanding capital stock. Any vacancy on the USBTC Board caused by any such removal may be filled by a majority of the remaining directors at any time before the end of the unexpired term.
USBTC’s Articles provide that any of the five (5) directors elected by the holders of record of the shares of USBTC common stock, exclusively and as a separate class, may be removed without cause by, and only by, the affirmative vote of the holders of the shares of the class or series of capital stock entitled to elect such director or directors, given either at a special meeting of such stockholders duly called for that purpose or pursuant to a written consent of stockholders.
|
|
| |
Vacancies on the Board of Directors
|
| |||
| |
Any vacancies on the New Hut board caused by death, removal or resignation of any director or any other cause, and any newly created directorships resulting from an increase in the authorized number of directors, will be permitted to be filled only by a majority vote of the directors then in office, even if less than a quorum, or by a sole remaining director, or by the stockholders at the next annual or special meeting.
|
| |
If the holders of shares of Series A Preferred stock or USBTC common stock, as the case may be, fail to elect a sufficient number of directors to fill all directorships for which they are entitled to elect directors, voting exclusively and as a separate class, pursuant to the USBTC Articles, then any directorship not so filled shall remain vacant until such time as the holders of the Series A Preferred stock or USBTC common stock, as the case may be, elect a person to fill such directorship by vote or written consent in lieu of a meeting; and no such directorship may be filled by stockholders of USBTC other than by the stockholders of USBTC that are entitled to elect a person to fill such directorship, voting exclusively and as a separate class.
|
|
| |
Stockholder Action by Written Consent
|
| |||
| |
New Hut bylaws provide that any action which may be taken or is required by the DGCL to be taken at any annual or special meeting of stockholders may be taken without a meeting, without prior notice and without a vote, if a consent in writing, setting forth the action taken, is signed by the recordholders of shares representing no less than the minimum number of votes necessary to authorize or take such action at a meeting at which the recordholders of all shares entitled to vote were present and voted.
|
| |
Pursuant to Section 78.320 of the Nevada Revised Statutes, unless otherwise provided in the articles of incorporation or the bylaws of a company, any action required or permitted to be taken at a meeting of the stockholders may be taken without a meeting if, before or after the action, a written consent thereto is signed by stockholders holding at least a majority of the voting power, except that if a different proportion of voting power is required for such an action at a meeting, then that proportion of written consents is required. In no instance where action is authorize by written consent need a meeting of stockholders be
|
|
| |
New Hut
|
| |
USBTC
|
|
| | | | |
called or notice given.
USBTC’s Bylaws provide that unless otherwise restricted by the USBTC Articles, any action required or permitted to be taken at any annual or special meeting of the stockholders may be taken without a meeting, without prior notice and without a vote, if a consent or consents in writing, setting forth the action so taken, is signed by the holders of outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted.
|
|
| |
Quorum
|
| |||
| |
New Hut’s bylaws provide that, except where otherwise provided by law or by the New Hut certificate of incorporation, the recordholders of at least 33.3% of the shares entitled to vote (whether in person or by proxy) constitute a quorum at all meetings of stockholders, whether annual or special.
If quorum is not present at any meeting of the stockholders, the stockholders entitled to vote may adjourn the meeting in accordance with the New Hut bylaws until quorum is present.
|
| |
USBTC’s Bylaws provide that at each meeting of stockholders, except where otherwise provided by law or the USBTC Articles or USBTC Bylaws, the holders of a majority in voting power of the outstanding shares of stock entitled to vote on a matter at the meeting, present in person or represented by proxy, shall constitute a quorum. Shares entitled to vote as a separate class or series may take action on a matter at a meeting only if a quorum of those shares is present. Where a separate vote by class or classes or a series or multiple series is required for any matter, the holders of a majority in voting power of the outstanding shares of such class or classes or a series or multiple series, present in person or represented by proxy, shall constitute a quorum to take action with respect to that vote on that matter. In the absence of a quorum of the holders of any class or series of stock entitled to vote on a matter, the holders of such class or series so present or represented may, by majority vote, adjourn the meeting of such class or series with respect to that matter from time to time in the manner provided for in the USBTC Bylaws until a quorum of such class or series shall be so present or represented.
USBTC’s Articles provide that at any meeting held for the purpose of electing a director, the presence in person or by proxy of the holders of a majority of the outstanding shares of the class or series entitled to elect such director shall constitute a quorum for the purpose of electing such director.
USBTC’s Bylaws provide that at all meetings of the USBTC Board a majority of the directors then in office shall constitute a quorum for the transaction of business at such meeting. In case at any meeting of the USBTC Board a quorum is not present, a majority of the directors present may, without notice other than announcement at the meeting, adjourn the meeting from time to time until a quorum can be obtained.
|
|
| |
New Hut
|
| |
USBTC
|
|
| |
Special Meeting of Stockholders
|
| |||
| |
The New Hut bylaws provide that special meetings of stockholders may be called at any time by the chairman of the board of the New Hut Board, the chief executive officer of the corporation, or the directors entitled to cast a majority of the votes of the whole New Hut Board.
Notice of a special meeting of stockholders may be given by the persons calling the meeting, or upon request of those persons, shall be given by the Secretary of New Hut. Copies of a notice of a special meeting of stockholders shall be delivered to the Secretary. Each request to the Secretary for giving of notice of a special meeting shall state the purposes of such a meeting.
|
| |
Under USBTC’s Bylaws, special meetings of stockholders entitled to vote at such meeting may be called at any time by the chairman of the USBTC Board, the president (if he is also a member of the USBTC Board) or the USBTC Board, to be held at such date, time and place, if any, either within or outside the State of Nevada as may be determined by such person or persons calling the meeting and stated in the notice of the meeting. A special meeting shall be called by the president or the secretary upon one or more written demands (which shall state the purpose or purposes therefore) signed and dated by the holders of shares representing not less than 10% of all votes entitled to be cast on any issue(s) that may be properly proposed to be considered at the special meeting. If no place is designed in the notice, the place of the meeting shall be the principal office of USBTC. Business transacted at any special meeting of stockholders shall be limited to the purpose or purposes stated in the notice of such meeting.
|
|
| |
Notice of Stockholder Meetings
|
| |||
| |
The New Hut bylaws provide that, except as otherwise required by law, written notice of each annual or special meeting shall be given personally or by first-class mail or by airmail to each recordholder of shares entitled to vote no less than ten (10) and no more than sixty (60) days before the date of the meeting. The notice shall state the place, date and time of the meeting. If the meeting is a special meeting, the notice must state the purposes for which the meeting is to be held.
|
| |
Under USBTC’s Bylaws, whenever stockholders are required or permitted to take any action at a meeting, a notice of the meeting stating the place, if any, date and hour of the meeting, and the means of remote communications, if any, by which stockholders and proxy holders may be deemed to be present in person and vote at such meeting and, in the case of a special meeting, the purpose or purposes for which the meeting is called, shall be given to each stockholder entitled to vote at such meeting. Unless otherwise provided by law, the USBTC Articles or the USBTC Bylaws, the notice of any meeting shall be given not less than 10 nor more than 60 days before the date of the meeting to each stockholder entitled to vote at such meeting. If mailed, such notice shall be deemed to be given when deposited in the United States mail, postage prepaid, directed to the stockholder at such stockholder’s address as it appears on the records of USBTC. Notice may be given by Internet in accordance with the rules of the Securities and Exchange Commission even if the provisions of such rules do not apply to USBTC.
|
|
| |
Notice Requirements for Stockholder Nominations and Other Proposals
|
| |||
| |
Nominations of one or more individuals for election to the New Hut Board by the stockholders generally entitled to vote and the proposal of any question or business other than a nomination to be considered by the stockholders generally entitled to vote may be made at an annual meeting of stockholders only (A) pursuant to New Hut’s notice of meeting (or any supplement thereto); (B) by or at the direction of the New Hut Board or (C) by any stockholder of New
|
| |
Pursuant to USBTC’s Bylaws, nomination of persons to stand for election to the USBTC Board at any annual or special stockholders meeting may be made by the holders of USBTC common stock only if written notice of such stockholder’s intent to make such nomination has been given to the Secretary of USBTC not later than 30 days prior to the meeting. At any meeting of stockholders, a resolution or motion shall be considered for vote only if the
|
|
| |
New Hut
|
| |
USBTC
|
|
| |
Hut who was a stockholder of record of New Hut at the time the notice stockholder provided notice to the secretary, who is entitled to vote at the meeting and (z) who complies with the procedures set forth in New Hut’s bylaws and Rule 14a-19 under the Exchange Act, if applicable.
For nominations or business to be properly brought before an annual meeting of stockholders by a stockholder pursuant to the New Hut bylaws, the stockholder must have given timely notice thereof in writing to the secretary and any proposed business must constitute a proper matter for stockholder action. In general, to be timely, a stockholder’s notice shall be delivered to the secretary at the principal executive offices of New Hut not later than the close of business on the ninetieth (90th) day nor earlier than the close of business on the one hundred twentieth (120th) day prior to the first anniversary of the preceding year’s annual meeting of stockholders.
|
| |
proposal is brought properly before the meeting, which shall be determine by the chairman of the meeting in accordance with the provisions set forth in the USBTC Bylaws. Such proposals may be made by holders of shares of USBTC common stock, although such authority shall not be construed to require USBTC to include any stockholder proposal in its proxy statements sent to stockholders, except as may be required by the proxy rules promulgated by the Securities and Exchange Commission. Any proposal made by the holders of shares of USBTC common stock may be made at any time prior to or at the meeting if only the holders of USBTC common stock are entitled to vote thereon. Holders of USBTC common stock may only make a proposal with respect to which such holders are entitled to vote. Any proposal on which holders of USBTC common stock are entitled to vote and concerning which proxies may be solicited by the proponent or by management must be delivered to, or mailed and received by, the Secretary of USBTC not less than 90 days prior to the meeting; provided, however, that in the event that less than 100 days’ notice of prior public disclosure of the date of the meeting is given or made to stockholders, to be timely, notice by the stockholder must be so received not later than the close of business on the 10th day following the day on which such notice of the date of the meeting was mailed or such public disclosure was made.
|
|
| |
Amendment of Certificate of Incorporation
|
| |||
| |
New Hut’s certificate of incorporation provides that New Hut reserves the right to amend, alter, change or repeal any provision in the certificate of incorporation, subject to the provisions of the certificate of incorporation and the DGCL.
The DGCL provides that an amendment to a corporation’s certificate of incorporation requires that (i) the board of directors adopt a resolution setting forth the proposed amendment and either call a special meeting of the stockholders entitled to vote in respect thereof for consideration of such amendment or direct that the amendment be considered at the next annual meeting of the stockholders (provided a meeting or vote is required pursuant to Section 242 of the DGCL) and (ii) the stockholders approve the amendment by a majority of outstanding shares entitled to vote (and a majority of the outstanding shares of each class entitled to vote, if any).
|
| |
Pursuant to Section 78.390 of the Nevada Revised Statutes, every amendment to a company’s articles of incorporation after issuance of stock must be made in the following manner: (1) the board of directors must adopt a resolution setting forth the amendment proposed and either call a special meeting of the stockholders entitled to vote on the amendment or direct that the proposed amendment be considered at the next annual meeting of the stockholders entitled to vote on the amendment and (2) at the stockholder meeting, of which notice must be given to each stockholder entitled to vote pursuant to the provisions of the Nevada Revised Statutes, a vote of the stockholders entitled to vote in person or by proxy must be taken for and against the proposed amendment and such amendment will be approved if at least a majority of the stockholders approve such amendment (or such greater proportion of the voting power as may be required in the case of a vote by classes or series, as provided in the Nevada Revised Statutes, or as may be required by the provisions of the articles of incorporation). Except as otherwise provided in Section 78.390 of the Nevada Revised Statutes, if any proposed amendment would adversely alter or change any preference or any relative or other
|
|
| |
New Hut
|
| |
USBTC
|
|
| | | | |
right given to any class or series of outstanding shares, then the amendment must be approved by the vote, in addition to the affirmative vote otherwise required, of the holders of shares representing a majority of the voting power of each class or series adversely affected by the amendment regardless of limitations or restrictions on the voting power thereof. The amendment does not have to be approved by the vote of the holders of shares representing a majority of the voting power of each class or series whose preference or rights are adversely affected by the amendment if the articles of incorporation specifically deny the right to vote on such an amendment. Provision may be made in the articles of incorporation requiring, in the case of any specified amendments, a larger proportion of the voting power of stockholders than that required by the Nevada Revised Statutes.
USBTC’s Articles provide the following: (i) except as otherwise required by law, the holders of USBTC common stock shall not be entitled to vote on any amendment to the USBTC Articles that relates solely to the terms of one or more outstanding series of USBTC preferred stock if the holders of such affected series are entitled, either separately or together with the holders of one or more other series, to vote therein pursuant to the USBTC Articles or Nevada Revised Statutes and (ii) at any time when at least 1,963,750 shares of Series A Preferred stock are outstanding, USBTC shall not amend, alter or repeal any provision of the USBTC Articles or USBTC Bylaws in a manner that materially and adversely modifies or adversely effects the powers, preferences or rights of the Series A Preferred stock, without the written consent or affirmative vote of a majority of the outstanding shares of Series A Preferred stock (voting together as a single and separate class on an as-converted basis) including the affirmative vote of JHS Bitcoin Mining LLC, given in writing or by vote at a meeting, consenting or voting (as the case may be) separately as a class.
|
|
| |
New Hut
|
| |
USBTC
|
|
| |
Amendment of Bylaws
|
| |||
| |
The New Hut bylaws provide that any bylaw may be altered, amended or repealed by a vote of the recordholders of a majority of the shares then entitled to vote at an election of directors or by a vote of the board of by written consent of the directors as provided by the New Hut bylaws and certificate of incorporation.
|
| |
USBTC’s Bylaws provide that the USBTC Board is authorized to adopt, amend or repeal the USBTC Bylaws. The holders of shares of capital stock entitled to vote also may adopt additional bylaws and may amend or repeal any bylaw, whether or not adopted by them. The power of the USBTC Board to adopt, amend or repeal bylaws may be limited by an amendment to the USBTC Articles or an amendment to the USBTC Bylaws adopted by the holders of capital stock that provides that a particular bylaw or bylaws may only be adopted, amended or repealed by the holders of capital stock.
|
|
| |
Limitation on Director and Officer Liability
|
| |||
| |
New Hut’s certificate of incorporation provides that to the fully extended permitted by the DGCL, no director of New Hut shall be personally liable to New Hut or its stockholders for monetary damages for breach of fiduciary duty as director.
The DGCL requires that such liability for breach of fiduciary duty as a director does not arise from (1) any breach of the director’s duty of loyalty to New Hut or its stockholders; (2) acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law; (3) unlawful payments of dividends, certain stock repurchases or redemptions; or (4) any transaction from which the director derived an improper personal benefit.
|
| |
USBTC’s Articles provide that to the fullest extent permitted by law, a director of USBTC shall not be personally liable to USBTC or its stockholders for monetary damages for breach of fiduciary duty as a director.
Under Nevada law, unless otherwise provided in the articles of incorporation or pursuant to certain statutory exceptions, a director or officer is not liable for damages as a result of an act or failure to act in his or her capacity as a director or officer unless a statutory presumption that such person acted in good faith, on an informed basis and with a view to the interests of the corporation has been rebutted and, in addition, it has been proven both that the act or failure to act constituted a breach of a fiduciary duty as a director or officer and that such breach involved intentional misconduct, fraud or a knowing violation of law.
|
|
| |
Indemnification
|
| |||
| |
The New Hut certificate of incorporation contains provisions that provide for indemnification of officers and directors to the fullest extent permitted by, the DGCL.
Section 145 of the DGCL empowers a Delaware corporation to indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the corporation) by reason of the fact that such person is or was a director, officer, employee or agent of such corporation or is or was serving at the request of such corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise. The indemnity may include expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by such person in connection with such action, suit or proceeding,
|
| |
Under USBTC’s Articles, to the fullest extent permitted by applicable law, USBTC is authorized to provide indemnification of (and advancement of expenses to) directors, officers and agents of USBTC (and any other persons to which Nevada Revised Statutes permits USBTC to provide indemnification) through bylaw provisions, agreements with such agents or other persons, vote of stockholders or disinterested directors or otherwise, in excess of the indemnification and advancement otherwise permitted by Section 78.7502 of the Nevada Revised Statutes. USBTC’s Bylaws provide that USBTC shall indemnify and hold harmless, to the fullest extent permitted by applicable law as it presently exists or may hereafter be amended, any person who was or is made or is threatened to be made a party or is otherwise involved in any action, suit or proceeding, whether civil, criminal, administrative or investigative, by reason of the fact that he or she, or a person for whom he or she is the legal representative, is or was a director or officer of USBTC or, while a
|
|
| |
New Hut
|
| |
USBTC
|
|
| |
provided that such person acted in good faith and in a manner such person reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal action or proceeding, had no reasonable cause to believe such person’s conduct was unlawful. A Delaware corporation may indemnify directors, officers, employees and other agents of such corporation in an action by or in the right of the corporation under the same conditions, except that no indemnification is permitted without judicial approval if the person to be indemnified has been adjudged to be liable to the corporation. Where a present or former director or officer of the corporation is successful on the merits or otherwise in the defense of any action, suit or proceeding referred to above or in defense of any claim, issue or matter therein, the corporation must indemnify such person against the expenses (including attorneys’ fees) which he or she actually and reasonably incurred in connection therewith.
|
| |
director or officer of USBTC, is or was serving at the request of USBTC as a director, officer, employee or agent of another corporation or of a partnership, joint venture, trust, enterprise or nonprofit entity, including service with respect to employee benefit plans, against all liability and loss suffered and expenses (including attorneys’ fees) reasonably incurred by such person. USBTC shall be required to indemnify such person in connection with a proceeding mentioned above (or part thereof) commenced by such person only if the commencement of such proceeding (or part thereof) by such person was authorized in the specific case by the USBTC Board. Such indemnity shall not include any expenses incurred by such person relating to or arising from any proceeding in which USBTC asserts a direct claim against such person, or such person asserts a direct claim against USBTC, whether such claim is termed a complaint, counterclaim, crossclaim, third-party complaint or otherwise.
Pursuant to USBTC’s Bylaws, USBTC may purchase and maintain insurance on behalf of any person that USBTC is permitted to indemnify in accordance with the USBTC Bylaws against any liability asserted against any such person and incurred by such person whether or not USBTC would have the power to indemnify such person against such liability under the Nevada Revised Statutes.
|
|
| |
Preemptive Rights
|
| |||
| |
New Hut’s stockholders do not have preemptive rights. Thus, if additional shares of New Hut common stock are issued, the current New Hut stockholders will own a proportionately smaller interest in a larger number of outstanding shares of common stock to the extent that they do not participate in the additional issuance.
|
| |
Under USBTC’s A&R IRA, subject to certain exceptions, if USBTC proposes to offer or sell any new securities, USBTC shall first offer such new securities to each Series A investor. A Series A investor shall be entitled to apportion the right of first offer hereby granted to it in such proportions as it deems appropriate, among (i) itself and (ii) its affiliates; provided that each such affiliate (x) is not a competitor, unless such party’s purchase of new securities is otherwise consented to by the USBTC Board, and (y) agrees to enter into the A&R IRA and USBTC’s Stockholders Agreement. USBTC shall give notice to each Series A investor, stating (i) its bona fide intention to offer such new securities, (ii) the number of such new securities to be offered, and (iii) the price and terms, if any, upon which it proposes to offer such new securities. By notification to USBTC within five (5) days after the office notice is given, each Series A investor may elect to purchase or otherwise acquire, at the price and on the terms specified in the offer notice, up to that portion of such new securities which equals the proportion that the USBTC common stock then held by such Series A investor bears to the total USBTC common stock then outstanding.
|
|
| |
New Hut
|
| |
USBTC
|
|
| |
Distributions to Stockholders
|
| |||
| |
The DGCL provides that, subject to any restrictions in a corporation’s certificate of incorporation, dividends may be declared from the corporation’s surplus, or if there is no surplus, from its net profits for the fiscal year in which the dividend is declared and for the preceding fiscal year. Dividends may not be declared out of net profits, however, if the corporation’s capital has been diminished to an amount less than the aggregate amount of all capital represented by the issued and outstanding stock of all classes having a preference upon the distribution of assets until the deficiency in the amount of capital represented by the issued and outstanding stock of all classes having a preference upon the distribution of assets is repaired.
|
| |
Under Nevada law/, distributions may not be made if, after giving them effect, either i) the corporation would be unable to pay its debts as they become du in the usual course of business or ii) except as otherwise specifically allowed by the articles of incorporation, the corporation’s total assets would be less than: (x) the sum of its total liabilities; and (y) the amount needed, if the corporation were dissolved immediately after the distribution, to satisfy the preferential rights on dissolution of shares of any class or series of the corporation’s capital stock having preferential rights superior to those receiving the distribution.
USBTC’s Bylaws provide that subject to the provisions of the Nevada Revised Statutes, dividends and other distributions may be declared by the USBTC Board in such form, frequency and amounts as the condition of the affairs of USBTC shall render advisable.
USBTC’s Articles provide that if USBTC declares, pays or sets aside any dividends on shares of any other class or series of capital stock of USBTC other than the USBTC preferred stock that are payable in shares of USBTC common stock then, in addition to the obtaining of any consents required elsewhere in the USBTC Articles, the holders of the USBTC preferred stock then outstanding shall first receive, or simultaneously receive, a dividend on each outstanding share of USBTC preferred stock in an amount at least equal to (i) in the case of a dividend on USBTC common stock or any class or series that is convertible into USBTC common stock, that dividend per share of USBTC preferred stock as would equal the product of (A) the dividend payable on each share of such class or series determined, if applicable, as if all shares of such class or series had been converted into USBTC common stock and (B) the number of shares of USBTC common stock issuable upon conversion of a share of USBTC preferred stock, in each case calculated on the record date for determination of holders entitled to receive such dividend or (ii) in the case of a dividend on any class or series that is not convertible into USBTC common stock, at a rate per share of USBTC preferred stock determined by (A) dividing the amount of the dividend payable on each share of such class or series of capital stock by the original issuance price of such class or series of capital stock (subject to appropriate adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization with respect to such class or series) and (B) multiplying such fraction by an amount equal to the original issue Price; provided that, if USBTC declares, pays or sets aside, on the same date, a
|
|
| |
New Hut
|
| |
USBTC
|
|
| | | | |
dividend on shares of more than one class or series of capital stock of USBTC, the dividend payable to the holders of USBTC preferred stock shall be calculated based upon the dividend on the class or series of capital stock that would result in the highest applicable USBTC preferred stock dividend.
|
|
| |
Subdivisions or Combinations
|
| |||
| | N/A | | |
USBTC’s Articles provide that if USBTC shall at any time or from time to time after the date on which the first share of Series C Preferred stock was issued effect a subdivision of the outstanding USBTC common stock, the applicable conversion price in effect immediately before that subdivision shall be proportionately decreased so that the number of shares of USBTC common stock issuable on conversion of each share of the applicable series of USBTC preferred stock shall be increased in proportion to such increase in the aggregate number of shares of USBTC common stock outstanding. If USBTC shall at any time or from time to time after the Series C original issue date combine the outstanding shares of USBTC common stock, the applicable conversion price in effect immediately before the combination shall be proportionately increased so that the number of shares of USBTC common stock issuable on conversion of each share of the applicable series of USBTC preferred stock shall be decreased in proportion to such decrease in the aggregate number of shares of USBTC common stock outstanding. Any such adjustment shall become effective at the close of business on the date the subdivision or combination becomes effective.
|
|
| |
Appraisal Rights
|
| |||
| |
Under the DGCL, a stockholder may dissent from, and receive payments in cash for, the fair value of his or her shares as appraised by the Court of Chancery of the State of Delaware in the event of certain mergers and consolidations. However, stockholders do not have appraisal rights if the shares of stock they hold, at the record date for determination of stockholders entitled to vote at the meeting of stockholders to act upon the merger or consolidation, or on the record date with respect to action by written consent, are either (i) listed on a national securities exchange or (ii) held of record by more than 2,000 holders. Further, no appraisal rights are available to stockholders of the surviving corporation if the merger did not require the vote of the stockholders of the surviving corporation. Notwithstanding the foregoing, appraisal rights are available if stockholders are required by the terms of the merger agreement to accept for their shares anything other than (i) shares of stock of the surviving corporation, (ii) shares of stock of another corporation that will
|
| |
Under Sections 92A.300 to 92A.500, inclusive, of the Nevada Revised Statutes, stockholders of a Nevada corporation may, subject to certain conditions, be entitled to dissent from a transaction and demand payment of the fair value of such stockholder’s shares in the event of certain corporate actions, including certain mergers.
|
|
| |
New Hut
|
| |
USBTC
|
|
| |
either be listed on a national securities exchange or held of record by more than 2,000 holders, (iii) cash instead of fractional shares or (iv) any combination of clauses (i) – (iii). Appraisal rights are also available under the DGCL in certain other circumstances, including in certain parent-subsidiary corporation mergers and in certain circumstances where the certificate of incorporation so provides.
Neither the New Hut certificate of incorporation nor bylaws provides for appraisal rights in any additional circumstance other than as required by applicable law.
|
| | | |
| |
Inspection of Books and Records
|
| |||
| | N/A | | |
USBTC’s Articles provide that the books of USBTC may be kept outside the State of Nevada at such place or places as may be designated from time to time by the USBTC Board or in USBTC’s Bylaws.
USBTC’s Bylaws provide that any records maintained by USBTC in the regular course of its business, including its stock ledger, books of account and minute books, may be kept on, or by means of, or be in the form of, any information storage device or method, provided that the records so kept can be converted into clearly legible paper form within a reasonable time.
Section 78.257 of the Nevada Revised Statutes provides that any person who has been a stockholder of record of any corporation and owns not less than 15 percent of all of the issued and outstanding shares of the stock of such corporation or has been authorized in writing by the holders of at least 15 percent of all its issued and outstanding shares, upon at least 5 days’ written demand, is entitled to inspect in person or by agent or attorney, during normal business hours, the books of account and all financial records of the corporation, to make copies of records, and to conduct an audit of such records. Holders of voting trust certificates representing 15 percent of the issued and outstanding shares of the corporation are regarded as stockholders. The right of stockholders to inspect the corporate records may not be limited in the articles or bylaws of any corporation.
The aforementioned rights may be denied to any stockholder upon the stockholder’s refusal to furnish the corporation an affidavit that such inspection, copies or audit is not desired for any purpose not related to his or her interest in the corporation as a stockholder.
Except as otherwise provided in Section 78.257 of the Nevada Revised Statutes, the provisions of this section do not apply to any corporation that furnishes to its stockholders a detailed, annual financial
|
|
| |
New Hut
|
| |
USBTC
|
|
| | | | |
statement or any corporation that has filed during the preceding 12 months all reports required to be filed pursuant to section 13 or section 15(d) of the Securities Exchange Act of 1934.
|
|
| |
Exclusive Forum
|
| |||
| |
Unless New Hut consents in writing to the selection of an alternative forum, the sole and exclusive forum for (i) any derivative action or proceeding brought on behalf of New Hut, (ii) any action asserting a claim of breach of a duty (including any fiduciary duty) owed by any current or former director, officer, stockholder or other employee of New Hut to New Hut or New Hut stockholders, (iii) any action asserting a claim arising pursuant to any provision of the DGCL, the Certificate of Incorporation or New Hut bylaws (iv) any action asserting a claim, including a claim in the right of New Hut, as to which the DGCL confers jurisdiction upon the Court of Chancery of the State of Delaware, or (v) any action asserting a claim governed by the internal affairs doctrine of the State of Delaware, shall in each case be the Court of Chancery of the State of Delaware or, if such court lacks jurisdiction, any state or federal court located within the State of Delaware.
The federal district courts of the United States of America shall, to the fullest extent permitted by law, be the sole and exclusive forum for the resolution of any complaint asserting a cause of action arising under the Securities Act or the rules and regulations thereunder.
|
| |
The USBTC Articles do not provide for an exclusive forum with respect to any actions against USBTC or its directors and officers.
|
|
| |
Repurchases or Redemptions of Shares
|
| |||
| |
New Hut’s certificate of incorporation and bylaws do not restrict New Hut from reacquiring its shares.
The DGCL generally provides that a corporation may redeem or repurchase its shares only if the redemption or repurchase would not impair the capital of the corporation.
|
| |
USBTC’s Articles provide that any shares of USBTC preferred stock that are redeemed, converted or otherwise acquired by USBTC or any of its subsidiaries shall be automatically and immediately cancelled and retired and shall not be reissued, sold or transferred. Neither USBTC nor any of its subsidiaries may exercise any voting or other rights granted to the holders of USBTC preferred stock following redemption, conversion or acquisition.
|
|
| |
Stock Transfer Restrictions Applicable to Stockholders
|
| |||
| |
New Hut’s bylaws provide that registration of transfers of shares shall be made only in the stock ledger of the Corporation upon request of the registered holder of such shares or their attorney authorized by a power of attorney duly executed and filed with the Secretary of New Hut.
If the shares were certificated, New Hut’s bylaws require surrender of the certificates evidencing such shares properly endorsed or accompanied by a stock power duly executed, together with proof of the authenticity of signatures as New Hut may reasonably require.
|
| |
Pursuant to USBTC’s Stockholders Agreement, subject to certain exceptions set forth therein, USBTC stockholders are restricted from transferring USBTC securities except with approval by the USBTC Board.
|
|
| | | |
Historical –
As at June 30, 2023 |
| |
Acquisition
Transaction Adjustments (Note 2) |
| | | | |
Subtotal
|
| |
Joint Venture
Investment (Note 3) |
| |
New
Hut Pro Forma |
| |||||||||||||||||||||||||||
| | | |
New
Hut |
| |
USBTC
|
| |
Hut 8
(Note 4) |
| ||||||||||||||||||||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Cash
|
| | | | — | | | | | | 10,379 | | | | | | 20,156 | | | | | | (15,176) | | | |
(c)
|
| | | | 15,359 | | | | | | | | | | | | 15,359 | | |
|
Accounts receivable, net
|
| | | | — | | | | | | 636 | | | | | | 1,598 | | | | | | | | | | | | | | | 2,234 | | | | | | | | | | | | 2,234 | | |
|
Cryptocurrency, net
|
| | | | — | | | | | | 851 | | | | | | 978 | | | | | | 748 | | | |
(a)
|
| | | | 2,577 | | | | | | | | | | | | 2,577 | | |
|
Prepaid expenses and other current assets
|
| | | | — | | | | | | 7,504 | | | | | | 4,193 | | | | | | | | | | | | | | | 11,697 | | | | | | | | | | | | 11,697 | | |
|
Total current assets
|
| | | | — | | | | | | 19,370 | | | | | | 26,925 | | | | | | (14,428) | | | | | | | | | 31,867 | | | | | | — | | | | | | 31,867 | | |
| Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Property and equipment, net
|
| | | | — | | | | | | 70,719 | | | | | | 85,542 | | | | | | | | | | | | | | | 156,261 | | | | | | | | | | | | 156,261 | | |
|
Cryptocurrency, net
|
| | | | | | | | | | | | | | | | 124,442 | | | | | | 126,553 | | | |
(a)
|
| | | | 250,995 | | | | | | | | | | | | 250,995 | | |
|
Cryptocurrency, pledged as collateral
|
| | | | | | | | | | | | | | | | 12,794 | | | | | | 13,010 | | | |
(a)
|
| | | | 25,804 | | | | | | | | | | | | 25,804 | | |
|
Right-of-use assets
|
| | | | — | | | | | | 536 | | | | | | — | | | | | | | | | | | | | | | 536 | | | | | | | | | | | | 536 | | |
|
Other deposits
|
| | | | — | | | | | | 254 | | | | | | 19,798 | | | | | | | | | | | | | | | 20,052 | | | | | | | | | | | | 20,052 | | |
|
Investment in unconsolidated joint
venture |
| | | | — | | | | | | 93,583 | | | | | | — | | | | | | | | | | | | | | | 93,583 | | | | | | | | | | | | 93,583 | | |
|
Intangible assets, net
|
| | | | — | | | | | | 5,535 | | | | | | 2,446 | | | | | | | | | | | | | | | 7,981 | | | | | | | | | | | | 7,981 | | |
| Goodwill | | | | | — | | | | | | — | | | | | | 8,718 | | | | | | 118,014 | | | |
(a)
|
| | | | 126,732 | | | | | | | | | | | | 126,732 | | |
|
Total non-current assets
|
| | |
|
—
|
| | | | | 170,627 | | | | | | 253,740 | | | | | | 257,577 | | | | | | | | | 681,944 | | | | | | — | | | | | | 681,944 | | |
|
Total assets
|
| | | | — | | | | | | 189,997 | | | | | | 280,665 | | | | | | 243,149 | | | | | | | | | 713,811 | | | | | | — | | | | | | 713,811 | | |
| LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Accounts payable
|
| | | | — | | | | | | 3,605 | | | | | | 6,146 | | | | | | (1,647) | | | |
(c)
|
| | | | 8,104 | | | | | | | | | | | | 8,104 | | |
|
Accrued expenses
|
| | | | — | | | | | | 3,415 | | | | | | 10,682 | | | | | | (9,438) | | | |
(c)
|
| | | | 4,659 | | | | | | | | | | | | 4,659 | | |
|
Other current liabilities
|
| | | | — | | | | | | 591 | | | | | | — | | | | | | | | | | | | | | | 591 | | | | | | | | | | | | 591 | | |
|
Deferred revenue
|
| | | | — | | | | | | 1,031 | | | | | | — | | | | | | | | | | | | | | | 1,031 | | | | | | | | | | | | 1,031 | | |
|
Loans payable
|
| | | | — | | | | | | — | | | | | | 23,937 | | | | | | | | | | | | | | | 23,937 | | | | | | | | | | | | 23,937 | | |
|
Lease liability, current
portion |
| | | | — | | | | | | 395 | | | | | | 3,029 | | | | | | | | | | | | | | | 3,424 | | | | | | | | | | | | 3,424 | | |
|
Notes payable, current
portion |
| | | | — | | | | | | 1,299 | | | | | | — | | | | | | | | | | | | | | | 1,299 | | | | | | | | | | | | 1,299 | | |
|
Total current liabilities
|
| | | | — | | | | | | 10,336 | | | | | | 43,794 | | | | | | (11,085) | | | | | | | | | 43,045 | | | | | | — | | | | | | 43,045 | | |
| Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Notes payable, less current portion
|
| | | | — | | | | | | 149,891 | | | | | | — | | | | | | | | | | | | | | | 149,891 | | | | | | | | | | | | 149,891 | | |
|
Lease liability, less current portion
|
| | | | — | | | | | | 943 | | | | | | 15,871 | | | | | | | | | | | | | | | 16,814 | | | | | | | | | | | | 16,814 | | |
|
Deposit liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
|
Deferred tax liability
|
| | | | — | | | | | | 1,454 | | | | | | — | | | | | | | | | | | | | | | 1,454 | | | | | | | | | | | | 1,454 | | |
|
Long- term debt
|
| | | | — | | | | | | — | | | | | | 5,579 | | | | | | | | | | | | | | | 5,579 | | | | | | | | | | | | 5,579 | | |
|
Warrants liability
|
| | | | — | | | | | | — | | | | | | 11 | | | | | | (11) | | | |
(g)
|
| | | | — | | | | | | | | | | | | — | | |
|
Total non-current liabilities
|
| | | | — | | | | | | 152,288 | | | | | | 21,461 | | | | | | (11) | | | | | | | | | 173,738 | | | | | | — | | | | | | 173,738 | | |
|
Total Liabilities
|
| | | | — | | | | | | 162,624 | | | | | | 65,255 | | | | | | (11,096) | | | | | | | | | 216,783 | | | | | | — | | | | | | 216,783 | | |
| | | |
Historical –
As at June 30, 2023 |
| |
Acquisition
Transaction Adjustments (Note 2) |
| | | | |
Subtotal
|
| |
Joint Venture
Investment (Note 3) |
| |
New
Hut Pro Forma |
| |||||||||||||||||||||||||||
| | | |
New
Hut |
| |
USBTC
|
| |
Hut 8
(Note 4) |
| ||||||||||||||||||||||||||||||||||||
| EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Series A preferred stock, par value
$0.00001; 7,855,500 shares authorized; 7,824,000 shares issued and outstanding as of June 30, 2023 |
| | | | — | | | | | | 24,899 | | | | | | — | | | | | | (24,899) | | | |
(b)
|
| | | | — | | | | | | | | | | | | — | | |
|
Series B preferred stock, par value
$0.00001; 10,000,000 shares authorized; 10,000,000 shares issued and outstanding as of June 30, 2023 |
| | | | — | | | | | | 61,067 | | | | | | — | | | | | | (61,067) | | | |
(b)
|
| | | | — | | | | | | | | | | | | — | | |
|
Series B-1 preferred stock, par
value $0.00001; 3,750,000 shares authorized; 793,250 shares issued and outstanding as of June 30, 2023 |
| | | | — | | | | | | 12,537 | | | | | | — | | | | | | (12,537) | | | |
(b)
|
| | | | — | | | | | | | | | | | | — | | |
|
Common stock, par value $0.00001; 125,000,000 shares authorized; 45,696,749 shares issued and outstanding as of June 30, 2023 for USBTC
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
|
Common stock, par value $0.001;
87,515,623 issued and outstanding as of June 30, 2023 |
| | | | — | | | | | | — | | | | | | — | | | | | | 88 | | | |
(a)(b)
|
| | | | 88 | | | | | | | | | | | | 88 | | |
|
Share capital
|
| | | | — | | | | | | — | | | | | | 546,707 | | | | | | (584,280) | | | |
(a)
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 37,573 | | | |
(g)
|
| | | | | | | | | | | | | | | | | | |
|
Warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | |
(g)
|
| | | | 61 | | | | | | | | | | | | 61 | | |
|
Additional paid- in capital
|
| | | | — | | | | | | 35,368 | | | | | | — | | | | | | (35,368) | | | |
(b)
|
| | | | 597,253 | | | | | | | | | | | | 597,253 | | |
| | | | | | | | | | | | | | | | | | | | | | | | 597,253 | | | |
(a)(c)
|
| | | | | | | | | | | | | | | | | | |
|
Contributed surplus
|
| | | | — | | | | | | — | | | | | | 37,155 | | | | | | (37,155) | | | |
(a)
|
| | | | — | | | | | | | | | | | | — | | |
|
Accumulated deficit
|
| | | | — | | | | | | (106,498) | | | | | | (368,452) | | | | | | 6,174 | | | |
(c)
|
| | | | (100,374) | | | | | | — | | | | | | (100,374) | | |
| | | | | | | | | | | | | | | | | | | | | | | | (50) | | | |
(g)
|
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 368,452 | | | |
(a)
|
| | | | | | | | | | | | | | | | | | |
|
Total equity
|
| | | | — | | | | | | 27,373 | | | | | | 215,410 | | | | | | 254,245 | | | | | | | | | 497,028 | | | | | | — | | | | | | 497,028 | | |
|
Total liabilities and equity
|
| | | | — | | | | | | 189,997 | | | | | | 280,665 | | | | | | 243,149 | | | | | | | | | 713,811 | | | | | | — | | | | | | 713,811 | | |
| | ||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Historical – For the year
ended June 30, 2023 |
| |
Acquisition
Transaction Adjustments (Note 2) |
| | | | | | | |
Subtotal
|
| |
Joint Venture
Investment (Note 3) |
| |
New Hut
Pro Forma |
| |||||||||||||||||||||||||||
| | | |
New Hut
|
| |
USBTC
|
| |
Hut 8 (Note 4)
|
| |||||||||||||||||||||||||||||||||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Cryptocurrency mining, net
|
| | | | — | | | | | | 49,247 | | | | | | 56,749 | | | | | | | | | | | | | | | | | | 105,996 | | | | | | | | | | | | 105,996 | | |
|
Mining equipment sales
|
| | | | — | | | | | | 3,635 | | | | | | — | | | | | | | | | | | | | | | | | | 3,635 | | | | | | | | | | | | 3,635 | | |
|
High performance computing
|
| | | | — | | | | | | — | | | | | | 13,456 | | | | | | | | | | | | | | | | | | 13,456 | | | | | | | | | | | | 13,456 | | |
|
Management fees
|
| | | | — | | | | | | 7,551 | | | | | | — | | | | | | | | | | | | | | | | | | 7,551 | | | | | | | | | | | | 7,551 | | |
|
Cost reimbursements
|
| | | | — | | | | | | 5,247 | | | | | | — | | | | | | | | | | | | | | | | | | 5,247 | | | | | | | | | | | | 5,247 | | |
|
Hosting services
|
| | | | — | | | | | | 16,480 | | | | | | — | | | | | | | | | | | | | | | | | | 16,480 | | | | | | | | | | | | 16,480 | | |
|
Total revenue
|
| | | | — | | | | | | 82,160 | | | | | | 70,205 | | | | | | — | | | | | | | | | | | | 152,365 | | | | | | — | | | | | | 152,365 | | |
| Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Cost of revenues (exclusive of depreciation and amortization shown below)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Services
|
| | | | — | | | | | | 40,000 | | | | | | 49,900 | | | | | | | | | | | | | | | | | | 89,900 | | | | | | | | | | | | 89,900 | | |
|
Mining equipment
|
| | | | — | | | | | | 3,112 | | | | | | — | | | | | | | | | | | | | | | | | | 3,112 | | | | | | | | | | | | 3,112 | | |
|
Depreciation and amortization
|
| | | | — | | | | | | 18,779 | | | | | | 58,184 | | | | | | (30,913) | | | | |
|
(e)
|
| | | | | 46,050 | | | | | | | | | | | | 46,050 | | |
|
General and administrative
|
| | | | — | | | | | | 27,789 | | | | | | 48,147 | | | | | | 14,356 | | | | |
|
(d)
|
| | | | | 90,292 | | | | | | | | | | | | 90,292 | | |
|
Impairment of cryptocurrency
|
| | | | — | | | | | | 3,703 | | | | | | 18,173 | | | | | | | | | | | | | | | | | | 21,876 | | | | | | | | | | | | 21,876 | | |
|
Realized gain on sale of cryptocurrency
|
| | | | — | | | | | | (4,577) | | | | | | (19,014) | | | | | | | | | | | | | | | | | | (23,591) | | | | | | | | | | | | (23,591) | | |
|
Impairment of long-lived assets
|
| | | | — | | | | | | 63,574 | | | | | | 87,174 | | | | | | 31,111 | | | | |
|
(e)
|
| | | | | 181,859 | | | | | | | | | | | | 181,859 | | |
|
Legal settlement
|
| | | | — | | | | | | (1,531) | | | | | | | | | | | | | | | | | | | | | | | | (1,531) | | | | | | | | | | | | (1,531) | | |
|
Total costs and expenses
|
| | | | — | | | | | | 150,849 | | | | | | 242,564 | | | | | | 14,554 | | | | | | | | | | | | 407,967 | | | | |
|
—
|
| | | | | 407,967 | | |
|
Operating income (loss)
|
| | | | — | | | | | | (68,689) | | | | | | (172,359) | | | | | | (14,554) | | | | | | | | | | | | (255,602) | | | | | | — | | | | | | (255,602) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Foreign exchange loss
|
| | | | — | | | | | | — | | | | | | (230) | | | | | | | | | | | | | | | | | | (230) | | | | | | | | | | | | (230) | | |
|
Interest expense
|
| | | | — | | | | | | (27,935) | | | | | | (5,132) | | | | | | | | | | | | | | | | | | (33,067) | | | | | | | | | | | | (33,067) | | |
|
Fair value gain on warrant liabilities
|
| | | | — | | | | | | — | | | | | | (11) | | | | | | 1,241 | | | | |
|
(g)
|
| | | | | 1,230 | | | | | | | | | | | | 1,230 | | |
|
Equity in earnings of unconsolidated joint venture
|
| | | | — | | | | | | 6,132 | | | | | | — | | | | | | | | | | | | | | | | | | 6,132 | | | | | | 938 | | | | | | 7,070 | | |
|
Gain on debt extinguishment
|
| | | | — | | | | | | 23,683 | | | | | | — | | | | | | — | | | | | | | | | | | | 23,683 | | | | | | | | | | | | 23,683 | | |
|
Total other income (expense)
|
| | | | — | | | | | | 1,880 | | | | | | (5,373) | | | | | | 1,241 | | | | | | | | | | | | (2,252) | | | | | | 938 | | | | | | (1,314) | | |
|
Loss before income tax benefit (provision)
|
| | | | — | | | | | | (66,809) | | | | | | (177,732) | | | | | | (13,313) | | | | | | | | | | | | (257,854) | | | | | | 938 | | | | | | (256,916) | | |
|
Deferred income tax benefit (provision)
|
| | | | — | | | | | | | | | | | | 2,394 | | | | | | | | | | | | | | | | | | 2,394 | | | | | | | | | | | | 2,394 | | |
|
Income tax benefit (provision)
|
| | | | — | | | | | | 1,198 | | | | | | — | | | | | | 2,796 | | | | |
|
(f)
|
| | | | | 3,994 | | | | | | (197) | | | | | | 3,797 | | |
|
Net loss
|
| | | | — | | | | | | (65,611) | | | | | | (175,338) | | | | | | (10,517) | | | | | | | | | | | | (251,466) | | | | | | 741 | | | | | | (250,725) | | |
| Loss per common share (note 6): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | | | | | | | (1.52) | | | | | | (0.83) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(3.52)
|
| |
|
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | | | | | | | 43,133,307 | | | | | | 211,007,243 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
71,169,778
|
| |
| | Assets | | | | | | | |
| |
Cash
|
| | | | 20,156 | | |
| |
Accounts receivable, net
|
| | | | 1,598 | | |
| |
Cryptocurrency, net (current portion)
|
| | | | 1,726 | | |
| |
Prepaid expenses and other current assets
|
| | | | 4,193 | | |
| |
Property and equipment, net
|
| | | | 85,542 | | |
| |
Cryptocurrency, net (non-current portion)
|
| | | | 250,995 | | |
| |
Cryptocurrency, pledged as collateral
|
| | | | 25,804 | | |
| |
Other deposits
|
| | | | 19,798 | | |
| |
Intangible assets, net
|
| | | | 2,446 | | |
| | | | | | | 412,258 | | |
| | Liabilities | | | | | | | |
| |
Accrued expenses
|
| | | | 10,682 | | |
| |
Accounts payable
|
| | | | 6,146 | | |
| |
Loans payable
|
| | | | 23,937 | | |
| |
Lease liability, current portion
|
| | | | 3,029 | | |
| |
Lease liability, less current portion
|
| | | | 15,871 | | |
| |
Long- term debt
|
| | | | 5,579 | | |
| |
Warrant liabilities
|
| | | | 11 | | |
| | | | | | | 65,255 | | |
| |
Net Assets Acquired
|
| | | | 347,003 | | |
| | Estimated purchase consideration | | | | | | | |
| |
Hut 8 Common Shares Outstanding at June 30, 2023
|
| | | | 221,611,708 | | |
| |
Hut 8 USD Share Price at October 27, 2023
|
| | | $ | 2.12 | | |
| |
Share consideration ($000’s)
|
| | | | 469,817 | | |
| |
Estimated replacement cost of Stock options, RSUs and DSUs
|
| | | | 3,918 | | |
| |
Purchase price ($000’s)
|
| | | | 473,735 | | |
| |
Incremental Goodwill
|
| | | | 126,732 | | |
| | | |
Hut 8 share
price ($) |
| |
Purchase Price
($000’s) |
| ||||||
|
As presented
|
| | | | 2.12 | | | | | | 473,735 | | |
|
20% increase
|
| | | | 2.54 | | | | | | 568,482 | | |
|
20% decrease
|
| | | | 1.70 | | | | | | 378,988 | | |
|
40% increase
|
| | | | 2.97 | | | | | | 663,229 | | |
|
40% decrease
|
| | | | 1.27 | | | | | | 284,241 | | |
|
New Hut Shares to be issued
|
| |
June 30 Shares
outstanding |
| |
Exchange
Ratio |
| |
New Hut
June 30 shares |
| |
Par Value
|
| |
APIC
|
| |
Total
|
| ||||||||||||||||||
| Hut 8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Shares outstanding – June 30, 2023
|
| | | | 221,611,708 | | | | | | 0.2 | | | | | | 44,322,342 | | | | | | 44 | | | | | | 473,691 | | | | | | 473,735 | | |
| USBTC | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Series A preferred stock
|
| | | | 7,824,000 | | | | | | 0.6716 | | | | | | 5,254,598 | | | | | | | | | | | | | | | | | | | | |
|
Series B preferred stock
|
| | | | 10,000,000 | | | | | | 0.6716 | | | | | | 6,716,000 | | | | | | | | | | | | | | | | | | | | |
|
Series B-1 preferred stock
|
| | | | 793,250 | | | | | | 0.6716 | | | | | | 532,747 | | | | | | | | | | | | | | | | | | | | |
|
Common stock
|
| | | | 45,696,749 | | | | | | 0.6716 | | | | | | 30,689,937 | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | 43,193,282 | | | | | | 44 | | | | | | 123,562 | | | | | | 123,606 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total – New Hut shares issued using
June 30 share figures |
| | | | | | | | | | | | | | | | 87,515,624 | | | | | | 88 | | | | | | 597,253 | | | | | | 597,341 | | |
|
Statement of Financial Position as at June 30, 2023
|
| |
Hut 8
(CAD) |
| |
Reclassifi-cation
(CAD) |
| |
GAAP
Adjustments (CAD) |
| |
Note
|
| |
Hut 8
(CAD & US GAAP) |
| |
Hut 8
(USD & US GAAP) |
| ||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | 26,687 | | | | | | | | | | | | | | | | | | | | | | | | 26,687 | | | | | | 20,156 | | |
|
Accounts receivable and other
|
| | | | 2,116 | | | | | | (2,116) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Accounts receivable, net
|
| | | | | | | | | | 2,116 | | | | | | | | | | | | | | | | | | 2,116 | | | | | | 1,598 | | |
|
Digital assets – held in custody
|
| | | | 334,764 | | | | | | (334,764) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Digital assets – pledged as collateral
|
| | | | 34,178 | | | | | | (34,178) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Cryptocurrency, net
|
| | | | | | | | | | 2,318 | | | | | | (1,023) | | | | |
|
(a)
|
| | | | | 1,295 | | | | | | 978 | | |
|
Deposits and prepaid expenses
|
| | | | 5,552 | | | | | | (5,552) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Prepaid expenses and other current assets
|
| | | | | | | | | | 5,552 | | | | | | | | | | | | | | | | | | 5,552 | | | | | | 4,193 | | |
|
Total current assets
|
| | | | 403,297 | | | | | | (366,624) | | | | | | (1,023) | | | | | | | | | | | | 35,650 | | | | | | 26,925 | | |
|
Plant and equipment
|
| | | | 113,258 | | | | | | (113,258) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Property and equipment, net
|
| | | | | | | | | | 113,258 | | | | | | | | | | | | | | | | | | 113,258 | | | | | | 85,542 | | |
|
Cryptocurrency, net
|
| | | | | | | | | | 332,446 | | | | | | (167,685) | | | | |
|
(a)
|
| | | | | 164,761 | | | | | | 124,442 | | |
|
Cryptocurrency, pledged as collateral
|
| | | | | | | | | | 34,178 | | | | | | (17,239) | | | | |
|
(a)
|
| | | | | 16,939 | | | | | | 12,794 | | |
|
Deposits and prepaid expenses
|
| | | | 26,213 | | | | | | (26,213) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Deposits on miners
|
| | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Other deposits
|
| | | | | | | | | | 26,213 | | | | | | | | | | | | | | | | | | 26,213 | | | | | | 19,798 | | |
|
Intangible assets and goodwill
|
| | | | 14,781 | | | | | | (14,781) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Intangible assets, net
|
| | | | | | | | | | 3,238 | | | | | | | | | | | | | | | | | | 3,238 | | | | | | 2,446 | | |
|
Goodwill
|
| | | | | | | | | | 11,543 | | | | | | | | | | | | | | | | | | 11,543 | | | | | | 8,718 | | |
|
Total assets
|
| | | | 557,549 | | | | | | — | | | | | | (185,947) | | | | | | | | | | | | 371,602 | | | | | | 280,665 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | 22,281 | | | | | | (22,281) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Accrued expenses
|
| | | | | | | | | | 14,144 | | | | | | | | | | | | | | | | | | 14,144 | | | | | | 10,682 | | |
|
Accounts payable
|
| | | | | | | | | | 8,137 | | | | | | | | | | | | | | | | | | 8,137 | | | | | | 6,146 | | |
|
Loans payable
|
| | | | 31,692 | | | | | | | | | | | | | | | | | | | | | | | | 31,692 | | | | | | 23,937 | | |
|
Lease liabilities
|
| | | | 4,010 | | | | | | (4,010) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Lease liability, current portion
|
| | | | | | | | | | 4,010 | | | | | | | | | | | | | | | | | | 4,010 | | | | | | 3,029 | | |
|
Total current liabilities
|
| | | | 57,983 | | | | | | — | | | | | | — | | | | | | | | | | | | 57,983 | | | | | | 43,794 | | |
|
Lease liabilities
|
| | | | 21,013 | | | | | | (21,013) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Lease liability, less current portion
|
| | | | | | | | | | 21,013 | | | | | | | | | | | | | | | | | | 21,013 | | | | | | 15,871 | | |
|
Loans payable
|
| | | | 7,387 | | | | | | (7,387) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Long- term debt
|
| | | | | | | | | | 7,387 | | | | | | | | | | | | | | | | | | 7,387 | | | | | | 5,579 | | |
|
Warrants liability
|
| | | | | | | | | | | | | | | | 15 | | | | |
|
(c)
|
| | | | | 15 | | | | | | 11 | | |
|
Total liabilities
|
| | | | 86,383 | | | | | | — | | | | | | 15 | | | | | | | | | | | | 86,398 | | | | | | 65,255 | | |
|
Share capital
|
| | | | 773,587 | | | | | | | | | | | | (49,747) | | | | |
|
(c)
|
| | | | | 723,840 | | | | | | 546,707 | | |
|
Warrants
|
| | | | 79 | | | | | | | | | | | | (79) | | | | |
|
(c)
|
| | | | | — | | | | | | — | | |
|
Contributed surplus
|
| | | | 14,318 | | | | | | | | | | | | 34,876 | | | | | | | | | | | | 49,194 | | | | | | 37,155 | | |
|
Accumulated deficit
|
| | | | (339,283) | | | | | | | | | | | | (163,482) | | | | |
|
(a)
|
| | | | | (487,830) | | | | | | (368,452) | | |
| | | | | | | | | | | | | | | | | | 14,935 | | | | |
|
(c)
|
| | | | | | | | | | | | | |
|
AOCI - Unrealised gain on digital asset revaluation
|
| | | | 22,465 | | | | | | — | | | | | | (22,465) | | | | |
|
(c)
|
| | | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 471,166 | | | | | | — | | | | | | (185,962) | | | | | | | | | | | | 285,204 | | | | | | 215,410 | | |
|
Total liabilities and stockholders’ equity
|
| | | | 557,549 | | | | | | — | | | | | | (185,947) | | | | | | | | | | | | 371,602 | | | | | | 280,665 | | |
|
Statement of Operations for the
nine months ended June 30, 2023 |
| |
Hut 8
(CAD) Note 5 |
| |
Reclassifi-cation
(CAD) |
| |
GAAP
Adjustments (CAD) |
| |
Note
|
| |
Hut 8
(CAD & US GAAP) |
| |
Hut 8
(USD & US GAAP) |
| ||||||||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | | 91,708 | | | | | | (91,708) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Cryptocurrency mining, net
|
| | | | — | | | | | | 74,131 | | | | | | | | | | |
|
(a)
|
| | | | | 74,131 | | | | | | 56,749 | | |
|
Mining equipment sales
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
High performance computing
|
| | | | — | | | | | | 17,577 | | | | | | | | | | | | | | | | | | 17,577 | | | | | | 13,456 | | |
|
Hosting services
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Total Revenue
|
| | | | 91,708 | | | | | | — | | | | | | — | | | | | | | | | | | | 91,708 | | | | | | 70,205 | | |
| Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of revenue
|
| | | | 140,147 | | | | | | (140,147) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Cost of revenues (exclusive of depreciation and amortization shown below)
|
| | | | — | | | | | | 65,185 | | | | | | | | | | | | | | | | | | 65,185 | | | | | | 49,900 | | |
|
Depreciation and amortization
|
| | | | — | | | | | | 75,392 | | | | | | 614 | | | | |
|
(b)
|
| | | | | 76,006 | | | | | | 58,184 | | |
|
General and administrative
|
| | | | 62,894 | | | | | | | | | | | | | | | | | | | | | | | | 62,894 | | | | | | 48,147 | | |
|
Impairment of cryptocurrency
|
| | | | — | | | | | | | | | | | | 23,740 | | | | |
|
(a)
|
| | | | | 23,740 | | | | | | 18,173 | | |
|
Gain on disposition of digital assets
|
| | | | (4,390) | | | | | | 4,390 | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Realized (gain) loss on sale of cryptocurrency
|
| | | | — | | | | | | (4,390) | | | | | | (20,448) | | | | |
|
(a)
|
| | | | | (24,838) | | | | | | (19,014) | | |
|
Impairment of mining infrastructure and servers
|
| | | | 113,876 | | | | | | (113,876) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Impairment of long-lived assets
|
| | | | — | | | | | | 113,876 | | | | | | | | | | | | | | | | | | 113,876 | | | | | | 87,174 | | |
|
Total costs and expenses
|
| | | | 312,527 | | | | | | 430 | | | | | | 3,906 | | | | | | | | | | | | 316,863 | | | | | | 242,564 | | |
|
Operating loss
|
| | | | (220,819) | | | | | | (430) | | | | | | (3,906) | | | | | | | | | | | | (225,155) | | | | | | (172,359) | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign exchange loss
|
| | | | (301) | | | | | | | | | | | | | | | | | | | | | | | | (301) | | | | | | (230) | | |
|
Finance expense
|
| | | | (6,754) | | | | | | 6,754 | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Finance income
|
| | | | 50 | | | | | | (50) | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Amortization
|
| | | | (430) | | | | | | 430 | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Gain (loss) on revaluation of digital assets
|
| | | | 104,862 | | | | | | | | | | | | (104,862) | | | | |
|
(a)
|
| | | | | — | | | | | | — | | |
|
Gain (loss) on revaluation of warrant
liability |
| | | | 1,601 | | | | | | | | | | | | (1,615) | | | | |
|
(c)
|
| | | | | (14) | | | | | | (11) | | |
|
Interest expense
|
| | | | — | | | | | | (6,704) | | | | | | | | | | | | | | | | | | (6,704) | | | | | | (5,132) | | |
|
Total other income (expense)
|
| | | | 99,028 | | | | | | 430 | | | | | | (106,477) | | | | | | | | | | | | (7,019) | | | | | | (5,373) | | |
|
Loss before income tax benefit (provision)
|
| | | | (121,791) | | | | | | — | | | | | | (110,383) | | | | | | | | | | | | (232,174) | | | | | | (177,732) | | |
|
Deferred income tax expense (recovery)
|
| | | | (3,127) | | | | | | 3,127 | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
|
Deferred income tax benefit (provision)
|
| | | | | | | | | | 3,127 | | | | | | | | | | | | | | | | | | 3,127 | | | | | | 2,394 | | |
|
Income tax benefit (provision)
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
(a)
|
| | | | | — | | | | | | — | | |
|
Net loss
|
| | | | (118,664) | | | | | | — | | | | | | (110,383) | | | | | | | | | | | | (229,047) | | | | | | (175,338) | | |
|
Other comprehensive (loss) income Items that will not be reclassified to net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revaluation (loss) gain on digital assets net of
tax |
| | | | (103,540) | | | | | | | | | | | | 103,540 | | | | |
|
(a)
|
| | | | | — | | | | | | — | | |
|
Total comprehensive (loss) income
|
| | | | (222,204) | | | | | | — | | | | | | (6,843) | | | | | | | | | | | | (229,047) | | | | | | (175,338) | | |
|
IFRS Statement of Operations for Hut 8 Mining Corp. (in
CAD, thousands) |
| |
For the
six months ended June 30, 2023 (a) |
| |
For the
year ended December 31, 2022 (b) |
| |
For the
six months ended June 30, 2022 (c) |
| |
For the
12 months ended June 30, 2023 (a) + (b) – (c) |
| ||||||||||||
|
Revenue
|
| | | | 38,204 | | | | | | 150,682 | | | | | | 97,178 | | | | | | 91,708 | | |
|
Cost of revenues
|
| | | | 49,062 | | | | | | 175,649 | | | | | | 84,564 | | | | | | 140,147 | | |
|
Gross profit
|
| | | | (10,858) | | | | | | (24,967) | | | | | | 12,614 | | | | | | (48,439) | | |
| Cost of operations | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative
|
| | | | 36,885 | | | | | | 49,821 | | | | | | 23,812 | | | | | | 62,894 | | |
|
Gain on disposition of digital assets
|
| | | | (4,390) | | | | | | — | | | | | | — | | | | | | (4,390) | | |
|
Impairment of mining infrastructure and servers
|
| | | | — | | | | | | 113,876 | | | | | | — | | | | | | 113,876 | | |
|
Operating income (loss)
|
| | | | (43,353) | | | | | | (188,664) | | | | | | (11,198) | | | | | | (220,819) | | |
|
Foreign exchange loss
|
| | | | (291) | | | | | | 1,276 | | | | | | 684 | | | | | | 301 | | |
|
Finance expense
|
| | | | 2,869 | | | | | | 7,592 | | | | | | 3,707 | | | | | | 6,754 | | |
|
Finance income
|
| | | | — | | | | | | (922) | | | | | | (872) | | | | | | (50) | | |
|
Amortization
|
| | | | 354 | | | | | | 648 | | | | | | 572 | | | | | | 430 | | |
|
Loss (gain) on revaluation of digital assets
|
| | | | (134,736) | | | | | | 134,772 | | | | | | 104,898 | | | | | | (104,862) | | |
|
Loss (gain) on revaluation of warrant liability
|
| | | | (212) | | | | | | (98,810) | | | | | | (97,421) | | | | | | (1,601) | | |
|
Income (loss) before income tax
|
| | | | (88,663) | | | | | | (233,220) | | | | | | (22,766) | | | | | | (121,791) | | |
|
Deferred income tax expense (recovery)
|
| | | | (3,127) | | | | | | 9,593 | | | | | | 9,593 | | | | | | (3,127) | | |
|
Net income (loss)
|
| | | | 91,790 | | | | | | (242,813) | | | | | | (32,359) | | | | | | (118,664) | | |
| Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revaluation gain (loss) on digital assets, net of
taxes |
| | | | — | | | | | | (103,540) | | | | | | — | | | | | | (103,540) | | |
|
Total comprehensive income ( loss)
|
| | | | 91,790 | | | | | | (346,353) | | | | | | (32,359) | | | | | | (222,204) | | |
|
(thousands) except share data
|
| |
For the year ended
June 30, 2023 |
| |||
| Numerator | | | | | | | |
|
Net income (loss)
|
| | | $ | (250,725) | | |
| Denominator | | | | | | | |
|
Weighted average common shares outstanding – basic and diluted
|
| | | | 71,169,778 | | |
|
Earnings per common share – basic and diluted
|
| | | $ | (3.52) | | |
| | | |
Amount and Nature of
Beneficial Ownership |
| |||||||||
|
Directors and Executive Officers:
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Shares Beneficially Owned |
| ||||||
|
Carl J. Rickertsen(1)
|
| | | | 74,964 | | | | | | * | | |
|
Bill Tai(2)
|
| | | | 825,879 | | | | | | * | | |
|
Alexia Hefti(3)
|
| | | | 82,828 | | | | | | * | | |
|
Joseph Flinn(4)
|
| | | | 259,401 | | | | | | * | | |
|
Jaime Leverton(5)
|
| | | | 1,686,169 | | | | | | * | | |
|
Shenif Visram(6)
|
| | | | 166,667 | | | | | | * | | |
|
Erin Dermer(7)
|
| | | | 198,673 | | | | | | * | | |
|
James Beer(8)
|
| | | | 202,478 | | | | | | * | | |
|
Suzanne Ennis(9)
|
| | | | 377,779 | | | | | | * | | |
|
Joshua Rayner(10)
|
| | | | 124,947 | | | | | | * | | |
|
Aniss Amdiss(11)
|
| | | | 209,233 | | | | | | * | | |
| 5% of Greater Shareholders (other than directors and executive officers): | | | | | | | | | | | | | |
|
N/A
|
| | | | N/A | | | | | | N/A | | |
| | | |
Amount and Nature of
Beneficial Ownership |
| |||||||||
|
Directors and Executive Officers:
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Total Voting Power |
| ||||||
|
Michael Ho(1)
|
| | | | 8,371,000 | | | | | | 13.0% | | |
|
Asher Genoot(2)
|
| | | | 4,926,818 | | | | | | 7.7% | | |
|
Joel Block(3)
|
| | | | 191,750 | | | | | | * | | |
|
Matthew Prusak(4)
|
| | | | 199,432 | | | | | | * | | |
|
Stanley O’Neal(5)
|
| | | | 83,875 | | | | | | * | | |
|
Mayo A. Shattuck III(6)
|
| | | | 142,750 | | | | | | * | | |
|
Jonathan Koch(7)
|
| | | | 63,541 | | | | | | * | | |
|
Amy Wilkinson(8)
|
| | | | 40,666 | | | | | | * | | |
|
All Directors and Executive Officers as a Group (8 persons)
|
| | | | 14,019,832 | | | | | | 21.6% | | |
| 5% of Greater Shareholders (other than directors and executive officers): | | | | | | | | | | | | | |
|
Mario Germano Giuliani(9)
|
| | | | 5,869,156 | | | | | | 9.1% | | |
|
Anna Kudrjasova(10)
|
| | | | 5,498,250 | | | | | | 8.5% | | |
|
Jordan Levy(11)
|
| | | | 6,071,196 | | | | | | 9.4% | | |
| | | |
Page
|
| |||
| Audited Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | Unaudited Interim Consolidated Financial Statements | | | | | | | |
| | | | | | F-34 | | | |
| | | | | | F-35 | | | |
| | | | | | F-36 | | | |
| | | | | | F-37 | | | |
| | | | | | F-38 | | | |
| | Audited Consolidated Financial Statements | | | | | | | |
| | | | | | F-52 | | | |
| | | | | | F-54 | | | |
| | | | | | F-55 | | | |
| | | | | | F-56 | | | |
| | | | | | F-57 | | | |
| | | | | | F-58 | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 10,379 | | | | | $ | 21,067 | | |
|
Accounts receivable, net
|
| | | | 636 | | | | | | 1,168 | | |
|
Prepaid expenses and other current assets
|
| | | | 7,504 | | | | | | 13,998 | | |
|
Cryptocurrency, net
|
| | | | 851 | | | | | | 847 | | |
|
Total current assets
|
| | | | 19,370 | | | | | | 37,080 | | |
|
Long-term assets
|
| | | | | | | | | | | | |
|
Deposits on miners
|
| | | | — | | | | | | 82,042 | | |
|
Property and equipment, net
|
| | | | 70,719 | | | | | | 117,258 | | |
|
Investment in unconsolidated joint venture
|
| | | | 93,583 | | | | | | — | | |
|
Intangible assets, net
|
| | | | 5,535 | | | | | | — | | |
|
Right-of-use assets
|
| | | | 536 | | | | | | 2,350 | | |
|
Other deposits
|
| | | | 254 | | | | | | 6,295 | | |
|
Total long-term assets
|
| | | | 170,627 | | | | | | 207,945 | | |
|
Total assets
|
| | | $ | 189,997 | | | | | $ | 245,025 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 3,605 | | | | | $ | 6,274 | | |
|
Accrued expenses
|
| | | | 3,415 | | | | | | 858 | | |
|
Other current liabilities
|
| | | | 591 | | | | | | 478 | | |
|
Deferred revenue
|
| | | | 1,031 | | | | | | 14,839 | | |
|
Notes payable, current portion
|
| | | | 1,299 | | | | | | 77,215 | | |
|
Lease liability, current portion
|
| | | | 395 | | | | | | 496 | | |
|
Total current liabilities
|
| | | | 10,336 | | | | | | 100,160 | | |
| Long-term liabilities | | | | | | | | | | | | | |
|
Notes payable, less current portion
|
| | | | 149,891 | | | | | | 51,061 | | |
|
Lease liability, less current portion
|
| | | | 943 | | | | | | 1,907 | | |
|
Deposit liability
|
| | | | — | | | | | | 1,322 | | |
|
Deferred tax liability
|
| | | | 1,454 | | | | | | 2,972 | | |
|
Total long-term liabilities
|
| | | | 152,288 | | | | | | 57,262 | | |
|
Total liabilities
|
| | | | 162,624 | | | | | | 157,422 | | |
| Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Series A preferred stock, par value $0.00001; 7,855,500 shares authorized; 7,824,000
shares issued and outstanding as of June 30, 2023 and June 30, 2022, respectively; liquidation preference over common stock, equal to carrying value |
| | | | 24,899 | | | | | | 24,899 | | |
|
Series B preferred stock, par value $0.00001; 10,000,000 shares authorized; 10,000,000 shares issued and outstanding as of June 30, 2023 and June 30, 2022, respectively; liquidation preference over common stock, equal to carrying value
|
| | | | 61,067 | | | | | | 61,067 | | |
|
Series B-1 preferred stock, par value $0.00001; 3,750,000 shares authorized; 793,250
shares issued and outstanding as of June 30, 2023 and June 30, 2022, respectively; liquidation preference over common stock, equal to carrying value |
| | | | 12,537 | | | | | | 12,537 | | |
|
Common stock, $0.00001 par value; 125,000,000 shares authorized; 45,696,749 and 43,122,500 shares issued and outstanding as of June 30, 2023 and June 30, 2022, respectively
|
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 35,368 | | | | | | 29,987 | | |
|
Accumulated deficit
|
| | | | (106,498) | | | | | | (40,887) | | |
|
Total stockholders’ equity
|
| | | | 27,373 | | | | | | 87,603 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 189,997 | | | | | $ | 245,025 | | |
| | | |
Fiscal Year Ended
|
| |||||||||
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
| Revenue: | | | | | | | | | | | | | |
|
Cryptocurrency mining, net
|
| | | $ | 49,247 | | | | | $ | 68,164 | | |
|
Mining equipment sales
|
| | | | 3,635 | | | | | | — | | |
|
Management fees
|
| | | | 7,551 | | | | | | — | | |
|
Cost reimbursements
|
| | | | 5,247 | | | | | | — | | |
|
Hosting services
|
| | | | 16,480 | | | | | | 5,566 | | |
|
Total revenue
|
| | | | 82,160 | | | | | | 73,730 | | |
| Costs and expenses: | | | | | | | | | | | | | |
|
Cost of revenues (exclusive of depreciation and amortization shown below)
|
| | | | | | | | | | | | |
|
Services
|
| | | | 40,000 | | | | | | 25,783 | | |
|
Mining equipment
|
| | | | 3,112 | | | | | | — | | |
|
Depreciation and amortization
|
| | | | 18,779 | | | | | | 11,591 | | |
|
General and administrative
|
| | | | 27,789 | | | | | | 31,325 | | |
|
Impairment of cryptocurrency
|
| | | | 3,703 | | | | | | 30,301 | | |
|
Realized gain on sale of cryptocurrency
|
| | | | (4,577) | | | | | | (5,455) | | |
|
Impairment of long-lived assets
|
| | | | 63,574 | | | | | | — | | |
|
Legal settlement
|
| | | | (1,531) | | | | | | — | | |
|
Total costs and expenses
|
| | | | 150,849 | | | | | | 93,545 | | |
|
Operating loss
|
| | | | (68,689) | | | | | | (19,815) | | |
| Other income (expense): | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (27,935) | | | | | | (6,919) | | |
|
Equity in earnings of unconsolidated joint venture
|
| | | | 6,132 | | | | | | — | | |
|
Gain on debt extinguishment
|
| | | | 23,683 | | | | | | — | | |
|
Total other income (expense)
|
| | | | 1,880 | | | | | | (6,919) | | |
|
Loss before income tax benefit (provision)
|
| | | | (66,809) | | | | | | (26,734) | | |
|
Income tax benefit (provision)
|
| | | | 1,198 | | | | | | (5,069) | | |
|
Net loss
|
| | | $ | (65,611) | | | | | $ | (31,803) | | |
|
Basic and diluted net loss per share
|
| | | $ | (1.52) | | | | | $ | (0.91) | | |
|
Basic and diluted weighted average number of shares outstanding
|
| | | | 43,133,307 | | | | | | 34,863,338 | | |
| | | |
Fiscal Year Ended June 30, 2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Series A
Preferred Stock |
| |
Series B
Preferred Stock |
| |
Series B-1
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Balance as of July 1, 2022
|
| | | | 7,824,000 | | | | | $ | 24,899 | | | | | | 10,000,000 | | | | | $ | 61,067 | | | | | | 793,250 | | | | | $ | 12,537 | | | | | | 43,122,500 | | | | | $ | — | | | | | $ | 29,987 | | | | | $ | (40,887) | | | | | $ | 87,603 | | |
|
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,960,000 | | | | | | — | | | | | | 770 | | | | | | — | | | | | | 770 | | |
|
Cancellation of restricted stock awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,441,913) | | | | | | — | | | | | | 641 | | | | | | — | | | | | | 641 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,056,162 | | | | | | — | | | | | | 3,970 | | | | | | — | | | | | | 3,970 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (65,611) | | | | | | (65,611) | | |
|
Balance as of June 30, 2023
|
| | | | 7,824,000 | | | | | $ | 24,899 | | | | | | 10,000,000 | | | | | $ | 61,067 | | | | | | 793,250 | | | | | $ | 12,537 | | | | | | 45,696,749 | | | | | $ | — | | | | | $ | 35,368 | | | | | $ | (106,498) | | | | | $ | 27,373 | | |
| | | |
Fiscal Year Ended June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Series A
Preferred Stock |
| |
Series B
Preferred Stock |
| |
Series B-1
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Balance as of July 1, 2021
|
| | | | 7,745,250 | | | | | $ | 24,648 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 39,376,750 | | | | | $ | — | | | | | $ | 20,307 | | | | | $ | (9,084) | | | | | $ | 35,871 | | |
|
Rescission of preferred stock
|
| | | | (31,500) | | | | | | (100) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (100) | | |
|
Issuance of preferred stock, net of offering costs
|
| | | | — | | | | | | — | | | | | | 10,000,000 | | | | | | 61,067 | | | | | | 793,250 | | | | | | 12,537 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,604 | | |
|
Transfer of shares subject to registration to permanent equity
|
| | | | 110,250 | | | | | | 351 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 656,250 | | | | | | — | | | | | | 504 | | | | | | — | | | | | | 855 | | |
|
Cancellation of restricted stock award
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (250,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,339,500 | | | | | | — | | | | | | 9,176 | | | | | | — | | | | | | 9,176 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,803) | | | | | | (31,803) | | |
|
Balance as of June 30, 2022
|
| | | | 7,824,000 | | | | | $ | 24,899 | | | | | | 10,000,000 | | | | | $ | 61,067 | | | | | | 793,250 | | | | | $ | 12,537 | | | | | | 43,122,500 | | | | | $ | — | | | | | $ | 29,987 | | | | | $ | (40,887) | | | | | $ | 87,603 | | |
| | | |
Fiscal Year Ended
|
| |||||||||
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (65,611) | | | | | $ | (31,803) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 18,779 | | | | | | 11,591 | | |
|
Impairment of long-lived assets
|
| | | | 63,574 | | | | | | — | | |
|
Amortization of right-of-use assets
|
| | | | 296 | | | | | | 402 | | |
|
Stock-based compensation
|
| | | | 4,611 | | | | | | 9,176 | | |
|
Equity in earnings of unconsolidated joint venture
|
| | | | (6,132) | | | | | | — | | |
|
Distributions of earnings from unconsolidated joint venture
|
| | | | 11,750 | | | | | | — | | |
|
Revenue, net – cryptocurrency mining
|
| | | | (49,247) | | | | | | (68,164) | | |
|
Impairment of cryptocurrency
|
| | | | 3,703 | | | | | | 30,301 | | |
|
Realized gain on sale of cryptocurrencies
|
| | | | (4,577) | | | | | | (5,455) | | |
|
Deferred tax assets and liabilities
|
| | | | (1,518) | | | | | | 5,069 | | |
|
Gain on debt extinguishment
|
| | | | (23,683) | | | | | | — | | |
|
Amortization of debt discount
|
| | | | 3,551 | | | | | | 574 | | |
|
Paid-in-kind interest expense
|
| | | | 19,761 | | | | | | — | | |
| Changes in assets and liabilities: | | | | | | | | | | | | | |
|
Accounts receivable, net
|
| | | | 532 | | | | | | (155) | | |
|
Prepaid expenses and other current assets
|
| | | | 4,904 | | | | | | (8,152) | | |
|
Other deposits
|
| | | | 3,541 | | | | | | (2,515) | | |
|
Accounts payable
|
| | | | (308) | | | | | | (538) | | |
|
Accrued expenses
|
| | | | 2,171 | | | | | | 480 | | |
|
Other liabilities
|
| | | | (1,209) | | | | | | 1,800 | | |
|
Deferred revenue
|
| | | | (13,808) | | | | | | 14,839 | | |
|
Lease liability
|
| | | | (417) | | | | | | (365) | | |
|
Net cash used in operating activities
|
| | | | (29,337) | | | | | | (42,915) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Proceeds from sale of cryptocurrency
|
| | | | 50,030 | | | | | | 44,351 | | |
|
Deposits on miners
|
| | | | (11,900) | | | | | | (141,445) | | |
|
Purchases of property and equipment
|
| | | | (3,139) | | | | | | (37,271) | | |
|
Proceeds from sale of property and equipment
|
| | | | 257 | | | | | | — | | |
|
Investment in unconsolidated joint venture
|
| | | | (10,000) | | | | | | — | | |
|
Net cash provided by (used in) investing activities
|
| | | | 25,248 | | | | | | (134,365) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from notes payable
|
| | | | 14,240 | | | | | | 130,708 | | |
|
Repayments of notes payable
|
| | | | (19,606) | | | | | | (9,275) | | |
|
Repayments of notes payable – related parties
|
| | | | — | | | | | | (1,250) | | |
|
Debt issuance costs paid
|
| | | | (1,233) | | | | | | (2,058) | | |
|
Proceeds from the issuance of preferred stock
|
| | | | — | | | | | | 73,787 | | |
|
Preferred stock offering costs paid
|
| | | | — | | | | | | (183) | | |
|
Payment for preferred stock rescission
|
| | | | — | | | | | | (100) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (6,599) | | | | | | 191,629 | | |
|
Net (decrease) increase in cash
|
| | | | (10,688) | | | | | | 14,349 | | |
|
Cash at beginning of period
|
| | | | 21,067 | | | | | | 6,718 | | |
|
Cash at end of period
|
| | | $ | 10,379 | | | | | $ | 21,067 | | |
| SUPPLEMENTAL CASH FLOW INFORMATION: | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 5,542 | | | | | $ | 6,837 | | |
|
Cash paid for income taxes
|
| | | $ | — | | | | | $ | — | | |
| SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | | | | |
|
Reclassification of deposits on miners to property and equipment
|
| | | $ | 73,189 | | | | | $ | 79,491 | | |
|
Note payable assumed in investment in unconsolidated joint venture, at fair value
|
| | | $ | 95,101 | | | | | $ | — | | |
|
Intangible assets assumed in investment in unconsolidated joint venture, at fair value
|
| | | $ | 5,900 | | | | | $ | — | | |
|
Debt proceeds not yet received included in other current assets
|
| | | $ | — | | | | | $ | 5,485 | | |
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | — | | | | | $ | 2,262 | | |
|
Reclassification of property and equipment to other current assets
|
| | | $ | — | | | | | $ | 189 | | |
|
Proceeds from sale of cryptocurrency in accounts receivable
|
| | | $ | — | | | | | $ | 1,013 | | |
|
Cancellation of lease
|
| | | $ | 648 | | | | | $ | — | | |
|
Mining revenue in prepaids and other current assets
|
| | | $ | 212 | | | | | $ | 125 | | |
|
Property and equipment in accrued expenses
|
| | | $ | 386 | | | | | $ | — | | |
|
Property and equipment in accounts payable
|
| | | $ | — | | | | | $ | 5,350 | | |
|
Non-cash transfer of shares from temporary equity
|
| | | $ | — | | | | | $ | 855 | | |
|
Common stock issued as part of debt restructuring
|
| | | $ | 770 | | | | | $ | — | | |
| | | |
Fair value measured at June 30, 2023
|
| |||||||||||||||||||||
|
(in thousands)
|
| |
Total carrying
value at June 30, 2023 |
| |
Quoted prices in
active markets (Level 1) |
| |
Significant other
observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| ||||||||||||
|
Cryptocurrency, net
|
| | | $ | 851 | | | | | $ | 851 | | | | | $ | — | | | | | $ | — | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
|
Series A preferred stock
|
| | | | 7,824,000 | | | | | | 7,824,000 | | |
|
Series B preferred stock
|
| | | | 10,000,000 | | | | | | 10,000,000 | | |
|
Series B-1 preferred stock
|
| | | | 793,250 | | | | | | 793,250 | | |
|
Unvested restricted stock awards
|
| | | | — | | | | | | 6,848,000 | | |
|
Stock options
|
| | | | 6,752,963 | | | | | | 2,555,500 | | |
|
Total
|
| | | | 25,370,213 | | | | | | 28,020,750 | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
|
Beginning balance
|
| | | $ | 847 | | | | | $ | 3,018 | | |
|
Revenue recognized from cryptocurrency mined, net
|
| | | | 49,247 | | | | | | 68,164 | | |
|
Mining revenue earned in prior period received in current period
|
| | | | 125 | | | | | | — | | |
|
Carrying value of cryptocurrency sold
|
| | | | (45,453) | | | | | | (39,909) | | |
|
Impairment of cryptocurrency
|
| | | | (3,703) | | | | | | (30,301) | | |
|
Mining revenue not received
|
| | | | (212) | | | | | | (125) | | |
|
Ending balance
|
| | | $ | 851 | | | | | $ | 847 | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
|
Miners and mining equipment
|
| | | $ | 74,246 | | | | | $ | 95,024 | | |
|
Machinery and facility equipment
|
| | | | 34 | | | | | | 38 | | |
|
Vehicles
|
| | | | 146 | | | | | | 171 | | |
|
Leasehold improvements
|
| | | | 59 | | | | | | 59 | | |
|
Land and land improvements
|
| | | | — | | | | | | 1,739 | | |
|
Construction in progress
|
| | | | 10,929 | | | | | | 32,175 | | |
|
Total cost of property and equipment
|
| | | | 85,414 | | | | | | 129,206 | | |
|
Less accumulated depreciation and amortization
|
| | | | (14,695) | | | | | | (11,948) | | |
|
Property and equipment, net
|
| | | $ | 70,719 | | | | | $ | 117,258 | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
|
Balance, beginning of period
|
| | | $ | 82,042 | | | | | $ | 20,088 | | |
|
Deposits made to suppliers for miners, net of refunds
|
| | | | 11,900 | | | | | | 141,445 | | |
|
Miners received from suppliers
|
| | | | (73,189) | | | | | | (79,491) | | |
|
Deposits on miners transferred in debt extinguishment
|
| | | | (20,753) | | | | | | — | | |
|
Balance, end of period
|
| | | $ | — | | | | | $ | 82,042 | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
|
Fahrenheit bid deposit held in escrow (see Note 1)
|
| | | $ | 3,300 | | | | | $ | — | | |
|
Prepayments made to energy suppliers
|
| | | | 3,156 | | | | | | 6,867 | | |
|
Debt proceeds not yet received
|
| | | | — | | | | | | 5,485 | | |
|
Prepaid insurance and other prepaid expenses
|
| | | | 1,048 | | | | | | 1,646 | | |
|
Prepaid expenses and other current assets
|
| | | $ | 7,504 | | | | | $ | 13,998 | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
|
Beginning balance
|
| | | $ | 14,839 | | | | | $ | — | | |
|
Advances received from customers
|
| | | | 3,407 | | | | | | 20,405 | | |
|
Revenue earned
|
| | | | (17,215) | | | | | | (5,566) | | |
|
Ending balance
|
| | | $ | 1,031 | | | | | $ | 14,839 | | |
|
Condensed Consolidated Income Statement
|
| ||||||
| | | |
Six Months Ended
June 30, 2023 |
| |||
|
Revenues, net
|
| | | $ | 65,468 | | |
|
Gross profit
|
| | | $ | 36,774 | | |
|
Net income
|
| | | $ | 5,150 | | |
|
Net income attributable to investee
|
| | | $ | 2,575 | | |
|
Condensed Consolidated Balance Sheet
|
| ||||||
| | | |
As of
June 30, 2023 |
| |||
|
Cash
|
| | | $ | 42,567 | | |
|
Current assets
|
| | | $ | 46,702 | | |
|
Noncurrent assets
|
| | | $ | 224,570 | | |
|
Current liabilities
|
| | | $ | 29,991 | | |
|
Noncurrent liabilities
|
| | | $ | 17,486 | | |
|
Members’ equity
|
| | | $ | 223,795 | | |
|
Issuance Date
|
| |
Maturity Date
|
| |
Interest Rate
|
| |
Principal*
|
| |
Current Portion
|
| |||||||||
| Anchorage Loan | | | | | | | | | | | | | | | | | | | | | | |
|
February 3, 2023
|
| |
February 2, 2028
|
| | | | 14.00% | | | | | $ | 47,288 | | | | | $ | 1,299 | | |
| TZRC Secured Promissory Note | | | | | | | | | | | | | | | | | | | | | | |
|
December 6, 2022
|
| | April 8, 2027 | | | | | 15.25% | | | | | | 92,102 | | | | | | — | | |
| Third Party Note | | | | | | | | | | | | | | | | | | | | | | |
|
December 6, 2022
|
| |
December 5, 2027
|
| | | | 18.0% | | | | | | 10,501 | | | | | | — | | |
| | | | Totals | | | | | | | | | | $ | 149,891 | | | | | $ | 1,299 | | |
|
Issuance Date
|
| |
Maturity Date
|
| |
Interest Rate
|
| |
Principal*
|
| |
Current Portion
|
| |
Accrued Interest
|
| ||||||||||||
| Amended MEFA | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
July 17, 2021
|
| | July 25, 2023 | | | | | 14.00% | | | | | $ | 6,694 | | | | | $ | 6,138 | | | | | $ | 13 | | |
|
July 17, 2021
|
| | January 25, 2024 | | | | | 14.00% | | | | | | 6,946 | | | | | | 4,190 | | | | | | 14 | | |
|
December 27, 2021
|
| | June 25, 2023 | | | | | 12.00% | | | | | | 23,602 | | | | | | 23,602 | | | | | | 41 | | |
|
December 27, 2021
|
| |
December 25, 2023
|
| | | | 12.00% | | | | | | 41,034 | | | | | | 19,674 | | | | | | 69 | | |
| | | | | | | | | | | | | | | 78,276 | | | | | | 53,604 | | | | | | 137 | | |
| ELSAs | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
March 31, 2022
|
| | April 1, 2024 | | | | | 12.00% | | | | | | 25,000 | | | | | | 12,500 | | | | | | — | | |
|
April 26, 2022
|
| | May 1, 2024 | | | | | 12.00% | | | | | | 25,000 | | | | | | 11,111 | | | | | | — | | |
| | | | | | | | | | | | | | | 50,000 | | | | | | 23,611 | | | | | | — | | |
| | | | Totals | | | | | | | | | | $ | 128,276 | | | | | $ | 77,215 | | | | | $ | 137 | | |
| | | |
Fiscal Year Ended
June 30, 2023 |
| |
Fiscal Year Ended
June 30, 2022 |
| ||||||
| Operating leases | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 443 | | | | | $ | 554 | | |
|
Variable lease cost
|
| | | | 86 | | | | | | 107 | | |
|
Operating lease expense
|
| | | | 529 | | | | | | 661 | | |
|
Short-term lease expense
|
| | | | 297 | | | | | | 169 | | |
|
Total lease expense
|
| | | $ | 826 | | | | | $ | 830 | | |
| | | |
Fiscal Year Ended
June 30, 2023 |
| |
Fiscal Year Ended
June 30, 2022 |
| ||||||
|
Operating cash flows – operating leases
|
| | | $ | 499 | | | | | $ | 519 | | |
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | — | | | | | $ | 2,262 | | |
|
Weighted-average remaining lease term – operating leases
|
| | | | 3.1 | | | | | | 4.2 | | |
|
Weighted-average discount rate* – operating leases
|
| | | | 7.0% | | | | | | 7.0% | | |
| | | |
Operating
Leases |
| |||
|
Year ended June 30, 2024
|
| | | $ | 476 | | |
|
Year ended June 30, 2025
|
| | | | 484 | | |
|
Year ended June 30, 2026
|
| | | | 491 | | |
|
Year ended June 30, 2027
|
| | | | 41 | | |
|
Total
|
| | | | 1,492 | | |
|
Less present value discount
|
| | | | (154) | | |
|
Operating lease liabilities
|
| | | $ | 1,338 | | |
| | | |
Fiscal Year Ended
June 30, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Restricted stock awards
|
| | | $ | 3,123 | | | | | $ | 7,910 | | |
|
Stock options
|
| | | | 1,488 | | | | | | 1,266 | | |
|
Total stock-based compensation
|
| | | $ | 4,611 | | | | | $ | 9,176 | | |
| | | |
December 31, 2022
|
| |
June 30, 2022
|
| |
September 30, 2021
|
|
|
Expected price volatility
|
| |
120%
|
| |
120%
|
| |
100%
|
|
|
Risk-free interest rate
|
| |
4.41%
|
| |
2.86%
|
| |
0.28%
|
|
|
Expected term
|
| |
2.0 years
|
| |
1.5 years
|
| |
2.0 years
|
|
| | | |
Number of Shares
|
| |
Weighted Average
Grant-Date Fair Value |
| ||||||
|
Unvested as of June 30, 2021
|
| | | | 3,419,500 | | | | | $ | 1.10 | | |
|
Granted
|
| | | | 589,500 | | | | | | 2.27 | | |
|
Vested
|
| | | | (977,000) | | | | | | 1.10 | | |
|
Unvested as of June 30, 2022
|
| | | | 3,032,000 | | | | | | 1.32 | | |
|
Granted
|
| | | | 1,056,162 | | | | | | 0.26 | | |
|
Vested
|
| | | | (2,646,249) | | | | | | 1.18 | | |
|
Cancelled
|
| | | | (1,441,913) | | | | | | 0.81 | | |
|
Unvested as of June 30, 2023
|
| | | | — | | | | | $ | — | | |
| | | |
Number of Shares
|
| |
Weighted Average
Grant-Date Fair Value |
| ||||||
|
Unvested as of June 30, 2021
|
| | | | 2,441,000 | | | | | $ | 0.01 | | |
|
Granted
|
| | | | 2,750,000 | | | | | | 2.27 | | |
|
Vested
|
| | | | (1,375,000) | | | | | | 2.27 | | |
|
Unvested as of June 30, 2022
|
| | | | 3,816,000 | | | | | | 0.83 | | |
|
Vested
|
| | | | (3,816,000) | | | | | | 0.83 | | |
|
Unvested as of June 30, 2023
|
| | | | — | | | | | $ | — | | |
| | | |
Fiscal Year Ended June 30,
|
| |||
| | | |
2023
|
| |
2022
|
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
|
|
Expected price volatility
|
| |
100%
|
| |
96.5% – 100%
|
|
|
Risk free interest rate
|
| |
2.86% – 3.90%
|
| |
0.65% – 2.44%
|
|
|
Expected term (in years)
|
| |
5.0 – 8.0
|
| |
5.0 – 8.2
|
|
| | | |
Number of
Shares |
| |
Weighted Average
Exercise Price (per share) |
| |
Total
Intrinsic Value |
| |
Weighted Average
Remaining Contractual Life (in years) |
| ||||||||||||
|
Outstanding as of June 30, 2021
|
| | | | 122,000 | | | | | $ | 1.13 | | | | | $ | — | | | | | | 9.7 | | |
|
Granted
|
| | | | 3,026,750 | | | | | | 1.83 | | | | | | — | | | | | | — | | |
|
Forfeited or canceled
|
| | | | (593,250) | | | | | | 1.11 | | | | | | — | | | | | | — | | |
|
Outstanding as of June 30, 2022
|
| | | | 2,555,500 | | | | | | 1.97 | | | | | | — | | | | | | 9.3 | | |
|
Granted
|
| | | | 4,400,507 | | | | | | 0.51 | | | | | | — | | | | | | 9.4 | | |
|
Forfeited or canceled
|
| | | | (203,043) | | | | | | 0.97 | | | | | | — | | | | | | — | | |
|
Outstanding as of June 30, 2023
|
| | | | 6,752,964 | | | | | $ | 0.26 | | | | | $ | — | | | | | | 9.0 | | |
|
Vested and exercisable as of June 30, 2023
|
| | | | 846,744 | | | | | $ | 0.26 | | | | | $ | — | | | | | | 8.2 | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
| Current | | | | | | | | | | | | | |
|
Federal
|
| | | $ | (174) | | | | | $ | — | | |
|
State
|
| | | | (146) | | | | | | — | | |
|
Total current
|
| | | | (320) | | | | | | — | | |
| Deferred | | | | | | | | | | | | | |
|
Federal
|
| | | | 1,518 | | | | | | (4,619) | | |
|
State
|
| | | | — | | | | | | (450) | | |
|
Total deferred
|
| | | | 1,518 | | | | | | (5,069) | | |
|
Total income tax benefit (provision)
|
| | | $ | 1,198 | | | | | $ | (5,069) | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
|
Statutory federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
State taxes, net of federal tax benefit
|
| | | | (0.2)% | | | | | | (1.0)% | | |
|
Permanent differences
|
| | | | (0.1)% | | | | | | (0.7)% | | |
|
Stock based compensation
|
| | | | (2.3)% | | | | | | 0.4% | | |
|
Return to provision adjustments
|
| | | | — | | | | | | (0.6)% | | |
|
Change in valuation allowance
|
| | | | (16.6)% | | | | | | (37.7)% | | |
|
Effective tax rate
|
| | | | 1.8% | | | | | | (18.6)% | | |
| | | |
June 30, 2023
|
| |
June 30, 2022
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Impairment loss
|
| | | $ | 1,857 | | | | | $ | 94 | | |
|
Stock-based compensation
|
| | | | 428 | | | | | | 1,136 | | |
|
ROU lease liability
|
| | | | 339 | | | | | | 590 | | |
|
Interest
|
| | | | 8,185 | | | | | | 1,835 | | |
|
Earnings from investment in joint venture
|
| | | | 779 | | | | | | — | | |
|
Capital loss carryforward
|
| | | | 5,465 | | | | | | — | | |
|
Net operating loss
|
| | | | 16,251 | | | | | | 23,283 | | |
|
Total deferred tax assets
|
| | | | 33,304 | | | | | | 26,938 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Fixed assets and intangibles
|
| | | | (10,311) | | | | | | (17,800) | | |
|
ROU asset
|
| | | | (136) | | | | | | (577) | | |
|
Total deferred tax liabilities
|
| | | | (10,447) | | | | | | (18,377) | | |
|
Valuation allowance
|
| | | | (24,311) | | | | | | (11,533) | | |
|
Deferred tax liabilities, net
|
| | | $ | (1,454) | | | | | $ | (2,972) | | |
| | | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | | |
Unaudited
|
| |
(a)
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 15,182 | | | | | $ | — | | |
|
Prepaid expenses
|
| | | | 38 | | | | | | — | | |
|
Total current assets
|
| | | | 15,220 | | | | | | — | | |
|
Deposits
|
| | | | 25,700 | | | | | | — | | |
|
Right-of-use assets
|
| | | | 650 | | | | | | — | | |
|
Property and equipment, net
|
| | | | 230,867 | | | | | | — | | |
|
Total assets
|
| | | $ | 272,437 | | | | | $ | — | | |
| LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 7,742 | | | | | $ | — | | |
|
Deferred revenue and customer deposits, short-term
|
| | | | 14,405 | | | | | | — | | |
|
Lease liability, short-term
|
| | | | 16 | | | | | | — | | |
|
Total current liabilities
|
| | | | 22,163 | | | | | | — | | |
|
Deferred revenue, long-term
|
| | | | 8,848 | | | | | | — | | |
|
Lease liability, long-term
|
| | | | 367 | | | | | | — | | |
|
Total liabilities
|
| | | | 31,378 | | | | | | — | | |
| Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
|
Members’ equity
|
| | | | 241,059 | | | | | | — | | |
|
Total liabilities and members’ equity
|
| | | $ | 272,437 | | | | | $ | — | | |
| | | |
Nine Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2022 |
| ||||||
| Revenues, net | | | | | | | | | | | | | |
|
Revenue – Crypto asset mining
|
| | | $ | 1,937 | | | | | $ | 1,937 | | |
|
Revenue – hosting
|
| | | | 6,859 | | | | | | 6,859 | | |
|
Total revenues, net
|
| | | | 8,796 | | | | | | 8,796 | | |
| Costs and expenses (income): | | | | | | | | | | | | | |
|
Cost of revenues (exclusive of depreciation and amortization shown below)
|
| | | | 6,654 | | | | | | 6,153 | | |
|
General and administrative
|
| | | | 297 | | | | | | 109 | | |
|
Depreciation and amortization
|
| | | | 2,754 | | | | | | 2,734 | | |
|
Impairment of cryptocurrency
|
| | | | 38 | | | | | | 38 | | |
|
Realized gain on sale of crytpocurrency
|
| | | | (38) | | | | | | (38) | | |
|
Total costs and expenses
|
| | | | 9,705 | | | | | | 8,996 | | |
|
Total operating loss
|
| | | | (909) | | | | | | (200) | | |
| Other income (expense) | | | | | | | | | | | | | |
|
Loss on sale of fixed assets
|
| | | | (33) | | | | | | (33) | | |
|
Total other expense
|
| | | | (33) | | | | | | (33) | | |
|
Net loss
|
| | | $ | (942) | | | | | $ | (233) | | |
| | | |
Nine Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2022 |
| ||||||
|
Beginning balance
|
| | | $ | — | | | | | $ | 182,201 | | |
|
Issuance of Members’ Capital
|
| | | | 242,001 | | | | | | 59,091 | | |
|
Net loss
|
| | | | (942) | | | | | | (233) | | |
|
Ending balance
|
| | | $ | 241,059 | | | | | $ | 241,059 | | |
| | | |
Nine Months Ended
September 30, 2022 |
| |
Three Months Ended
September 30, 2022 |
| ||||||
| Operating Activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (942) | | | | | $ | (233) | | |
|
Adjustment to reconcile net loss to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 2,754 | | | | | | 2,734 | | |
|
Loss on disposal of fixed assets
|
| | | | 33 | | | | | | 33 | | |
|
Crypto assets received from mining activities, net
|
| | | | (1,937) | | | | | | (1,937) | | |
|
Impairment of crypto assets
|
| | | | 38 | | | | | | 38 | | |
|
Realized gain on disposal of crypto assets
|
| | | | (38) | | | | | | (38) | | |
|
Proceeds from sale of crypto assets, net
|
| | | | 1,937 | | | | | | 1,937 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | (38) | | | | | | (1,088) | | |
|
Deposit
|
| | | | (25,700) | | | | | | (25,700) | | |
|
Accounts payable and accrued expenses
|
| | | | 7,742 | | | | | | 6,833 | | |
|
Deferred revenue
|
| | | | 23,253 | | | | | | 1,232 | | |
|
Lease liability
|
| | | | (268) | | | | | | — | | |
|
Net cash provided by (used in) operating activities
|
| | | | 6,834 | | | | | | (16,189) | | |
| Investing Activities | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (212,380) | | | | | | (57,813) | | |
|
Proceeds from the sale of property and equipment
|
| | | | 58 | | | | | | 58 | | |
|
Net cash used in investing activities
|
| | | | (212,322) | | | | | | (57,755) | | |
| Financing Activities | | | | | | | | | | | | | |
|
Capital contribution from the members
|
| | | | 220,670 | | | | | | 59,091 | | |
|
Net cash provided by financing activities
|
| | | | 220,670 | | | | | | 59,091 | | |
|
Net change in cash
|
| | | | 15,182 | | | | | | (14,853) | | |
|
Cash – beginning of period
|
| | | | — | | | | | | 30,035 | | |
|
Cash – end of period
|
| | | $ | 15,182 | | | | | $ | 15,182 | | |
| SUPPLEMENTAL CASH FLOW INFORMATION: | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | — | | | | | $ | — | | |
|
Cash paid for taxes
|
| | | $ | — | | | | | $ | — | | |
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
| | | | | | | | | | | | |
|
Property and equipment in accounts payable
|
| | | $ | 1 | | | | | $ | 1 | | |
|
Non-cash capital contributions from the members
|
| | | $ | 21,331 | | | | | $ | — | | |
|
Right-of-use assets obtained in exchange for opertaing lease liabilities
|
| | | $ | 659 | | | | | $ | — | | |
| | | |
Useful Life (Years)
|
|
|
Computer equipment
|
| |
3
|
|
|
Miners
|
| |
3
|
|
|
Containers
|
| |
5
|
|
|
Furniture and fixtures
|
| |
5
|
|
|
Machinery & equipment
|
| |
5
|
|
|
Leasehold improvements(1)
|
| |
Lease Term
|
|
|
Buildings
|
| |
30
|
|
|
Construction in progress
|
| |
N/A
|
|
| | | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
|
Miners
|
| | | $ | 62,210 | | | | | | — | | |
|
Containers
|
| | | | 50,326 | | | | | | — | | |
|
Furniture and fixtures
|
| | | | 11 | | | | | | — | | |
|
Machinery & equipment
|
| | | | 7,972 | | | | | | — | | |
|
Leasehold improvements(1)
|
| | | | 16,179 | | | | | | — | | |
|
Buildings
|
| | | | 1,850 | | | | | | — | | |
|
Construction in progress
|
| | | | 95,065 | | | | | | — | | |
|
Total cost of property and equipment
|
| | | | 233,613 | | | | | | — | | |
|
Less accumulated depreciation
|
| | | | (2,746) | | | | | | — | | |
|
Property and equipment, net
|
| | | $ | 230,867 | | | | | $ | — | | |
| | | |
For the Nine Months
Ended September 30, 2022 |
| |||
| Other information | | | | | | | |
|
Operating cash flows from operating leases
|
| | | $ | 337 | | |
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | 659 | | |
|
Weighted-average remaining lease term – operating leases (years)
|
| | | | 9.1 | | |
|
Weighted-average discount rate – operating leases
|
| | | | 15.25% | | |
| Lease cost | | | | | | | |
|
Operating lease cost
|
| | | $ | 70 | | |
|
Total lease expense
|
| | | $ | 70 | | |
| | | |
Future Lease
Liability |
| |||
|
Twelve Months Ended September 30, 2024
|
| | | $ | 72 | | |
|
Twelve Months Ended September 30, 2025
|
| | | | 74 | | |
|
Twelve Months Ended September 30, 2026
|
| | | | 75 | | |
|
Twelve Months Ended September 30, 2027
|
| | | | 77 | | |
|
Twelve Months Ended September 30, 2028
|
| | | | 79 | | |
|
Remaining
|
| | | | 314 | | |
|
Total operating lease liabilities
|
| | | | 691 | | |
|
Less: present value discount
|
| | | | (308) | | |
|
Net operating lease liabilities, short-term and long-term
|
| | | $ | 383 | | |
| | | |
December 31, 2021
|
| |||
| ASSETS | | | | | | | |
|
Current assets
|
| | | $ | — | | |
|
Total current assets
|
| | | | — | | |
|
Total assets
|
| | | $ | — | | |
| LIABILITIES AND MEMBERS’ EQUITY | | | | | | | |
|
Current liabilities:
|
| | | $ | — | | |
|
Total current liabilities
|
| | | | — | | |
|
Total liabilities
|
| | | | — | | |
| Commitments and contingencies (Note 11) | | | | | | | |
|
Members’ equity
|
| | | | — | | |
|
Total liabilities and members’ equity
|
| | | $ | — | | |
| | | |
Period from November 24,
2021 (inception) through December 31, 2021 |
| |||
|
Total Revenues, Net
|
| | | $ | — | | |
| Costs and expenses: | | | | | | | |
|
Cost of revenues
|
| | | | — | | |
|
General and administrative
|
| | | | — | | |
|
Total costs and expenses
|
| | | | — | | |
|
Total operating income
|
| | | | — | | |
|
Net income
|
| | | $ | — | | |
| | | |
Period from November 24,
2021 (inception) through December 31, 2021 |
| |||
|
Beginning balance
|
| | | $ | — | | |
|
Issuance of Members’ Capital
|
| | | | — | | |
|
Net income
|
| | | | — | | |
|
Ending balance – December 31
|
| | | $ | — | | |
| | | |
Period from November 24,
2021 (inception) through December 31, 2021 |
| |||
| Operating Activities | | | | | | | |
|
Net income
|
| | | $ | — | | |
|
Adjustment to reconcile net income to net cash used in operating activities:
|
| | | | | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Net cash used in operating activities
|
| | | | — | | |
| Investing Activities | | | | | | | |
|
Net cash used in investing activities
|
| | | | — | | |
| Financing Activities | | | | | | | |
|
Net cash provided by financing activities
|
| | | | — | | |
|
Net change in cash
|
| | | | — | | |
|
Cash – beginning of period
|
| | | | — | | |
|
Cash – end of period
|
| | | $ | — | | |
| SUPPLEMENTAL CASH FLOW INFORMATION: | | | | | | | |
|
Cash paid for interest
|
| | | $ | — | | |
|
Cash paid for taxes
|
| | | $ | — | | |