Biggest change(Dollars in thousands) Year Ended December 31, 2023 Year Ended December 31, 2022 $ Change % Change Cryptocurrency mining revenue $ 10,602 24,409 (13,807 ) (57 )% Data hosting revenue 10,196 4,138 6,058 146 % Demand response service revenue 268 - 268 100 % Operating costs and expenses: Cost of cryptocurrency mining revenue, exclusive of depreciation 6,365 14,226 (7,861 ) (55 )% Cost of data hosting revenue, exclusive of depreciation 5,601 3,572 2,029 57 % Costs of revenue- depreciation 3,863 18,708 (14,845 ) (79 )% General and administrative expenses, exclusive of depreciation and amortization 15,390 19,203 (3,813 ) (20 )% Depreciation and amortization associated with general and administrative expenses 9,513 9,506 7 - % Impairment on equity investment - 750 (750 ) (100 )% Impairment on fixed assets 575 47,372 (46,797 ) (99 )% Operating loss (20,241 ) (84,790 ) 64,549 (76 )% Other (expense) income, net (1,479 ) 22 (1,501 ) (6,823 )% Interest expense (2,748 ) (8,375 ) 5,627 (67 )% Loss on sale of fixed assets (398 ) (4,089 ) 3,691 (90 )% Loss on debt extinguishment and revaluation, net (3,904 ) (11,130 ) 7,226 (65 )% Loss before income taxes from continuing operations (28,770 ) (108,362 ) 79,592 (73 )% Income tax benefit (expense) from continuing operations 1,067 1,346 (279 ) (21 )% Net loss from continuing operations (27,703 ) (107,016 ) 79,313 (74 )% Net income from discontinued operations - 7,921 (7,921 ) (100 )% Net loss (27,703 ) (99,095 ) 71,392 (72 )% Net income (loss) attributable to non-controlling interest 1,498 (380 ) 1,878 (494 )% Net loss attributable to Soluna Holdings, Inc. $ (29,201 ) (98,715 ) 69,514 (70 )% 36 The following table summarizes the balances for the Project sites for cryptocurrency mining revenue, data hosting revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, and cost of depreciation during the year ended December 31, 2023: (Dollars in thousands) Project Dorothy 1B Project Dorothy 1A Project Sophie Project Marie Other Total Cryptocurrency mining revenue $ 6,849 $ - $ 2,984 $ 769 $ - $ 10,602 Data hosting revenue - 6,876 3,021 276 23 10,196 Demand response services - - 268 268 Total revenue $ 6,849 $ 6,876 $ 6,005 $ 1,045 $ 291 $ 21,066 Cost of cryptocurrency mining, exclusive of depreciation $ 3,358 $ - 2,206 801 - 6,365 Cost of data hosting revenue, exclusive of depreciation - 4,366 1,030 205 - 5,601 Cost of revenue- depreciation 1,816 755 1,154 136 2 3,863 Total cost of revenue $ 5,174 $ 5,121 $ 4,390 $ 1,142 $ 2 $ 15,829 The following table summarizes the balances for the Project sites for cryptocurrency mining revenue, data hosting revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, and cost of depreciation during the year ended December 31, 2022: (Dollars in thousands) Project Dorothy 1B Project Dorothy 1A Project Sophie Project Marie Other Total Cryptocurrency mining revenue $ - $ - $ 13,221 $ 10,028 $ 1,160 $ 24,409 Data hosting revenue - - - 4,131 7 4,138 Demand response services - - - - - - Total revenue $ - $ - $ 13,221 $ 14,159 $ 1,167 $ 28,547 Cost of cryptocurrency mining, exclusive of depreciation $ 54 $ - 7,471 6,048 653 14,226 Cost of data hosting revenue, exclusive of depreciation - 54 - 3,518 - 3,572 Cost of revenue- depreciation - - 10,597 7,813 298 18,708 Total cost of revenue $ 54 $ 54 $ 18,068 $ 17,379 $ 951 $ 36,506 37 Cryptocurrency Mining Revenue : Cryptocurrency revenue consists of revenue recognized from Soluna’s cryptocurrency mining operations.
Biggest change(Dollars in thousands) Year Ended December 31, 2024 Year Ended December 31, 2023 $ Change % Change Cryptocurrency mining revenue $ 17,027 10,602 6,425 61 % Data hosting revenue 18,838 10,196 8,642 85 % High-performance computing service revenue 16 - 16 100 % Demand response service revenue 2,140 268 1,872 699 % Operating costs and expenses: Cost of cryptocurrency mining revenue, exclusive of depreciation 7,499 6,365 1,134 18 % Cost of data hosting revenue, exclusive of depreciation 9,377 5,601 3,776 67 % Cost of high-performance computing service revenue 5,724 - 5,724 100 % Cost of cryptocurrency mining revenue- depreciation 4,292 2,696 1,596 59 % Cost of data hosting revenue- depreciation 1,735 1,167 568 49 % General and administrative expenses, exclusive of depreciation and amortization 18,581 15,390 3,191 21 % Depreciation and amortization associated with general and administrative expenses 9,613 9,513 99 1 % Loss on contract 28,593 - 28,593 100 % Impairment on fixed assets 130 575 (445 ) (77 )% Operating loss (47,523 ) (20,241 ) (27,282 ) 135 % Other expense, net (3,357 ) (1,479 ) (1,878 ) 127 % Interest expense (2,527 ) (2,748 ) 221 (8 )% Loss on sale of fixed assets (31 ) (398 ) 367 (92 )% Loss on debt extinguishment and revaluation, net (7,349 ) (3,904 ) (3,445 ) 88 % Loss before income taxes (60,787 ) (28,770 ) (32,017 ) 111 % Income tax benefit, net 2,487 1,067 1,420 133 % Net loss (58,300 ) (27,703 ) (30,597 ) 110 % Net income attributable to non-controlling interest, net (5,034 ) (1,498 ) (3,536 ) 236 % Net loss attributable to Soluna Holdings, Inc. $ (63,334 ) (29,201 ) (34,133 ) 117 % 47 The following table summarizes the balances for the Project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the year ended December 31, 2024: Soluna Digital Soluna Cloud (Dollars in thousands) Project Dorothy 1B Project Dorothy 1A Project Sophie Other Soluna Digital Subtotal Project Ada Total Cryptocurrency mining revenue $ 17,027 $ - $ - $ - $ 17,027 $ - $ 17,027 Data hosting revenue - 13,742 5,096 - 18,838 - 18,838 High-performance computing services - - - - - 16 16 Demand response services - - - 2,140 2,140 - 2,140 Total revenue 17,027 13,742 5,096 2,140 38,005 16 38,021 Cost of cryptocurrency mining, exclusive of depreciation $ 7,499 $ - $ - $ - $ 7,499 $ - $ 7,499 Cost of data hosting revenue, exclusive of depreciation - 7,252 2,059 66 9,377 - 9,377 Cost of high-performance computing service revenue - - - - - 5,724 5,724 Cost of cryptocurrency mining revenue- depreciation 4,292 - - - 4,292 - 4,292 Cost of data hosting revenue- depreciation - 1,162 573 - 1,735 - 1,735 Total cost of revenue 11,791 8,414 2,632 66 22,903 5,724 28,627 Gross profit (loss) $ 5,236 $ 5,328 $ 2,464 $ 2,074 $ 15,102 $ (5,708 ) $ 9,394 The following table summarizes the balances for the Project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the year ended December 31, 2023: Soluna Digital (Dollars in thousands) Project Dorothy 1B Project Dorothy 1A Project Sophie Project Marie Other Total Cryptocurrency mining revenue $ 6,849 $ - $ 2,984 $ 769 $ - $ 10,602 Data hosting revenue - 6,876 3,021 276 23 10,196 Demand response services - - - - 268 268 Total revenue 6,849 6,876 6,005 1,045 291 21,066 Cost of cryptocurrency mining, exclusive of depreciation $ 3,358 $ - $ 2,206 $ 801 $ - $ 6,365 Cost of data hosting revenue, exclusive of depreciation - 4,366 1,030 205 - 5,601 Cost of cryptocurrency mining revenue-depreciation 1,816 - 775 103 2 2,696 Cost of data hosting revenue- depreciation - 755 379 33 - 1,167 Total cost of revenue 5,174 5,121 4,390 1,142 2 15,829 Gross profit (loss) $ 1,675 $ 1,755 $ 1,615 $ (97 ) $ 289 $ 5,237 48 Cryptocurrency Mining Revenue : Cryptocurrency mining revenue increase year over year consists of revenue recognized from Soluna’s cryptocurrency mining operations related to Project Dorothy 1B, which began energization in the third quarter of 2023.
The Company also received net proceeds of approximately $817 thousand from the subsequent SPA offerings, in addition to proceeds from debt issuances of $3.1 million less debt payment costs of $1.1 million on promissory notes and the Navitas loan, and $350 thousand for payment on the Company’s line of credit.
We also received net proceeds of approximately $817 thousand from the subsequent SPA offerings, in addition to proceeds from debt issuances of $3.1 million less debt payment costs of $1.1 million on promissory notes and the Navitas loan, and $350 thousand for payment on the Company’s line of credit.
The obligations of Borrower under the Master Agreement and reflected in the NYDIG Notice are ring-fenced to Borrower and its direct parent company, Soluna MC LLC. The Company is not a party to any guaranty, collateral agreement or other support agreement with or for the benefit of NYDIG.
The obligations of Borrower under the MEFA and reflected in the NYDIG Notice are ring-fenced to Borrower and its direct parent company, Soluna MC LLC. The Company is not a party to any guaranty, collateral agreement, or other support agreement with or for the benefit of NYDIG.
Following the debt extinguishment on July 19, 2022 as noted further in Note 9, the Convertible Notes will be recorded at fair value upon issuance (e.g., upon execution of the Addendum) per guidance within ASC 480, and at each subsequent reporting period, with changes in fair value reported in earnings.
Following the debt extinguishment on July 19, 2022 as noted further in Note 2 and 8, the Convertible Notes will be recorded at fair value upon issuance (e.g., upon execution of the Addendum) per guidance within ASC 480, and at each subsequent reporting period, with changes in fair value reported in earnings.
As such, the principal balance of $10.5 million as of December 31, 2022 became due immediately and the Borrower shall bear interest, at a rate per annum equal to 2.0% plus the rate per annum otherwise applicable to such obligations set forth in the Master Agreement.
As such, the principal balance of $10.5 million as of December 31, 2022 became due immediately and the Borrower shall bear interest, at a rate per annum equal to 2.0% plus the rate per annum otherwise applicable to such obligations set forth in the MEFA.
Interest Expense: Interest expense for the year ended December 31, 2023 was approximately $2.7 million and related to default and continuing interest expense of the NYDIG loan of approximately $1.4 million (see legal proceedings) , a financing loan with Navitas of approximately $228 thousand, interest and other charges of approximately $212 thousand for the promissory notes issued in January and February of 2023 to certain investors, and interest on amortization of warrants for the convertible debt of approximately $475 thousand, as well as default interest charged through March 10, 2023 for the convertible holders of approximately $420 thousand.
Interest expense for the year ended December 31, 2023 was $2.7 million and related to default and continuing interest expense of the NYDIG loan of approximately $1.4 million, a financing loan with Navitas of approximately $228 thousand, interest and other charges of approximately $212 thousand for the promissory notes issued in January and February of 2023, and interest on amortization of warrants for the convertible debt of approximately $475 thousand, as well as default interest charged through March 10, 2023 for the convertible holders of approximately $420 thousand.
As such, the Company is required to adjust the value of the strategic contract pipeline by approximately $10.9 million at inception date (October 29, 2021), in which was recorded as a deferred tax liability and this amount will be amortized over the life of the asset.
As such, we are required to adjust the value of the strategic contract pipeline by approximately $10.9 million at inception date (October 29, 2021), in which was recorded as a deferred tax liability and this amount will be amortized over the life of the asset.
The Company had Warrants included within the SPA agreement as noted in Note 9. The Warrants are considered freestanding equity-classified instruments due to their detachable and separately exercisable features and meet the indexation criteria within derivative accounting. Accordingly, the Warrants are presented as a component of Stockholders’ Equity in accordance with derivative accounting.
We had Warrants included within the SPA agreement as noted in Note 8. The Warrants are considered freestanding equity-classified instruments due to their detachable and separately exercisable features and meet the indexation criteria within derivative accounting. Accordingly, the Warrants are presented as a component of Stockholders’ Equity in accordance with derivative accounting.
Based on the observability of the inputs used in the valuation methods, the Company is required to provide the following information according to the fair value accounting standards. These standards established a fair value hierarchy as specified that ranks the quality and reliability of the information used to determine fair values.
Based on the observability of the inputs used in the valuation methods, we are required to provide the following information according to the fair value accounting standards. These standards established a fair value hierarchy as specified that ranks the quality and reliability of the information used to determine fair values.
Critical Accounting Policies and Significant Judgments and Estimates The prior discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. Note 2 of the Consolidated Financial Statements included in this Annual Report on Form 10-K includes a summary of our most significant accounting policies.
Critical Accounting Policies and Use of Estimates The prior discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. Note 2 of the Consolidated Financial Statements included in this Annual Report includes a summary of our most significant accounting policies.
Similarly, we expect that depreciation and amortization of fixed assets will continue to be a recurring expense over the term of the useful life of the assets. 41 Adjusted EBITDA is provided in addition to and should not be considered to be a substitute for, or superior to net income, the comparable measure calculated in accordance with U.S. GAAP.
Similarly, we expect that depreciation and amortization of fixed assets will continue to be a recurring expense over the term of the useful life of the assets. EBITDA and Adjusted EBITDA are provided in addition to and should not be considered to be substitutes for, or superior to net income, the comparable measure calculated in accordance with GAAP.
There was no cash provided by investing activities from discontinued operations for the year ended December 31, 2023. Financing Activities Net cash provided by financing activities was approximately $21.8 million during the year ended December 31, 2023, which consisted of cash contributions for noncontrolling interest of approximately $20.4 million, offset with distributions for non-controlling interest of $1.0 million.
Net cash provided by financing activities was approximately $21.8 million during the year ended December 31, 2023, which consisted of cash contributions for noncontrolling interest of approximately $20.4 million, offset with distributions for non-controlling interest of $1.0 million.
(Dollars in thousands) Three months ended March 31, 2023 Three months ended June 30, 2023 Three months ended September 30, 2023 Three months ended December 31, 2023 Year ended December 31, 2023 Net loss from continuing operations $ (7,432 ) $ (9,257 ) $ (6,016 ) $ (4,998 ) $ (27,703 ) Interest expense, net 1,374 486 495 393 2,748 Income tax (benefit) expense from continuing operations (547 ) (547 ) 569 (542 ) (1,067 ) Depreciation and amortization 3,002 2,918 3,579 3,877 13,376 EBITDA (3,603 ) (6,400 ) (1,373 ) (1,270 ) (12,646 ) Adjustments: Non-cash items Stock-based compensation costs 879 2,232 595 606 4,312 Loss (gain) on sale of fixed assets 78 (48 ) 373 (5 ) 398 Impairment on fixed assets 209 169 41 156 575 Loss on debt extinguishment and revaluation, net (473 ) 2,054 769 1,554 3,904 Adjusted EBITDA $ (2,910 ) $ (1,993 ) $ 405 $ 1,041 $ (3,457 ) 42 The following table represents the Adjusted EBITDA activity between each three-month period for the year ended December 31, 2022.
(Dollars in thousands) Three months ended March 31, 2023 Three months ended June 30, 2023 Three months ended September 30, 2023 Three months ended December 31, 2023 Year ended December 31, 2023 Net loss from continuing operations $ (7,432 ) $ (9,257 ) $ (6,016 ) $ (4,998 ) $ (27,703 ) Interest expense, net 1,374 486 495 393 2,748 Income tax (benefit) expense from continuing operations (547 ) (547 ) 569 (542 ) (1,067 ) Depreciation and amortization 3,002 2,918 3,579 3,877 13,376 EBITDA (3,603 ) (6,400 ) (1,373 ) (1,270 ) (12,646 ) Adjustments: Non-cash items Stock-based compensation costs 879 2,232 595 606 4,312 Loss (gain) on sale of fixed assets 78 (48 ) 373 (5 ) 398 Impairment on fixed assets 209 169 41 156 575 Loss on debt extinguishment and revaluation, net (473 ) 2,054 769 1,554 3,904 Adjusted EBITDA $ (2,910 ) $ (1,993 ) $ 405 $ 1,041 $ (3,457 ) We continued positive Adjusted EBITDA from the third quarter of 2023 through the second quarter of 2024.
With quarterly fair value assessments and conversions of debt throughout the year ending December 31, 2023, Company incurred an additional loss on revaluation of approximately $1.2 million with changes in annual volatility of the debt at each quarter end, in addition to note conversions that occurred throughout the year. See Note 9 for further details.
With quarterly fair value assessments and conversions of debt throughout the year ending December 31, 2023, we incurred an additional loss on revaluation of approximately $1.2 million with changes in annual volatility of the debt at each quarter end, in addition to note conversions that occurred throughout the year.
We believe Adjusted EBITDA can be an important financial measure because it allows management, investors, and the Board to evaluate and compare our operating results, including our return on capital and operating efficiencies, from period-to-period by making such adjustments.
We believe EBITDA and Adjusted EBITDA can be important financial measures because they allow management, investors, and the Board to evaluate and compare our operating results, including our return on capital and operating efficiencies, from period-to-period by making such adjustments.
Net Income (loss) attributable to non-controlling interest: Net income attributable to non-controlling interest for the year ended December 31, 2023 was approximately $1.5 million compared to a net loss attributable to non-controlling interest for the year ended December 31, 2022 of approximately $380 thousand.
Net income attributable to non-controlling interest: Net income attributable to non-controlling interest for the year ended December 31, 2024 was approximately $5.0 million compared to a net income of approximately $1.5 million for the year ended December 31, 2023.
The following table summarizes changes in the various components of our net loss during the year ended December 31, 2023 compared to the year ended December 31, 2022.
Consolidated Results of Operations Results of Operations for the Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023. The following table summarizes changes in the various components of our net loss during the year ended December 31, 2024 compared to the year ended December 31, 2023.
On May 11, 2023, the Company entered into the Second Amendment with the Noteholders in which increased the principal outstanding balance to approximately $13.3 million and extending the maturity date to July 2024.
On May 11, 2023, we and the Noteholders entered into the Second Amendment with the Noteholders, which increased the principal outstanding balance of the Convertible Notes to approximately $13.3 million and extended the maturity date of the Convertible Notes to July 2024.
Further, Adjusted EBITDA should not be considered as an alternative to revenue growth, net income, diluted earnings per share or any other performance measure calculated in accordance with U.S. GAAP, or as an alternative to cash flow from operating activities as a measure of our liquidity.
Further, EBITDA and Adjusted EBITDA should not be considered as alternatives to revenue growth, net income, or any other performance measure calculated in accordance with GAAP, or as alternatives to cash flow from operating activities as a measure of our liquidity.
Our effective tax rates could be affected by numerous factors, such as intercompany transactions, earnings being lower than anticipated in jurisdictions where we have lower statutory rates and higher than anticipated in jurisdictions where we have higher statutory rates, the applicability of special tax regimes, losses incurred in jurisdictions for which we are not able to realize the related tax benefit, changes in foreign currency exchange rates, entry into new businesses and geographies, changes to our existing businesses and operations, acquisitions and investments and how they are financed, changes in our stock price, changes in our deferred tax assets and liabilities and their valuation, and changes in the relevant tax, accounting, and other laws, regulations, administrative practices, principles, and interpretations.
Our effective tax rates could be affected by numerous factors, such as intercompany transactions, earnings being lower than anticipated in jurisdictions where we have lower statutory rates and higher than anticipated in jurisdictions where we have higher statutory rates, the applicability of special tax regimes, losses incurred in jurisdictions for which we are not able to realize the related tax benefit, changes in foreign currency exchange rates, entry into new businesses and geographies, changes to our existing businesses and operations, acquisitions and investments and how they are financed, changes in our stock price, changes in our deferred tax assets and liabilities and their valuation, and changes in the relevant tax, accounting, and other laws, regulations, administrative practices, principles, and interpretations. 60 Impairment of long-lived assets Management reviews long-lived assets, including finite lived intangible assets, property, plant and equipment, and other assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset, asset group, or investment may not be recoverable.
Note, there was no noncontrolling interest of DV ComputeCo for the year ended December 31, 2022. The change in non-controlling interest relates to continued profitability at Dorothy 1A and Dorothy 1B, creating a total net profit which started to grow in the third quarter of fiscal year 2023.
The change in non-controlling interest relates to continued profitability at Dorothy 1A and Dorothy 1B, creating a total net profit in noncontrolling interest of approximately $6.9 million attributable to non-controlling interest for the year ended December 31, 2024, which started to grow in the third quarter of fiscal year 2023.
Management believes that Adjusted EBITDA results in a performance measurement that represents a key indicator of the Company’s business operations of cryptocurrency mining and hosting customers engaged in cryptocurrency mining.
Management believes that EBITDA and Adjusted EBITDA results in a performance measurement that represents a key indicator of our business operations of cryptocurrency mining, hosting customers engaged in cryptocurrency mining, demand service revenue, and high-performance computing services.
On January 26, 2022, the Company had a subsequent drawdown of $9.6 million. On December 20, 2022, Soluna MC Borrowing 2021-1 LLC (“Borrower”) received a Notice of Acceleration and Repossession (the “NYDIG Notice”) from NYDIG with respect to the Master Agreement, by and between Borrower and NYDIG.
On December 20, 2022, Soluna MC Borrowing 2021-1 LLC (“Borrower”) received a Notice of Acceleration and Repossession (the “NYDIG Notice”) from NYDIG with respect to the MEFA, by and between Borrower, a subsidiary of Soluna MC, LLC, a subsidiary of Soluna Digital, a subsidiary of the Company, and NYDIG.
No such services were performed for the year ended December 31, 2022. Cost of Cryptocurrency Revenue, exclusive of depreciation : Cost of cryptocurrency mining revenue includes direct utility costs, site overhead expenses, and overhead costs that relate to the operations of our cryptocurrency mining facilities in Washington, Kentucky, and Texas.
Cost of Cryptocurrency Mining Revenue, exclusive of depreciation : Cost of cryptocurrency mining revenue includes direct utility costs, site overhead expenses, and overhead costs that relate to the operations of our cryptocurrency mining facilities in Kentucky and Texas.
On May 9, 2023, Soluna DV ComputeCo, LLC and Navitas West Texas Investments SPV, LLC entered into a 2-year Loan Agreement for $2,050,000. The unpaid principal balance of the Term Loan shall bear interest at per annum rate equal to 15%.
No further amounts are owed by us under the Convertible Notes as of December 31, 2024. On May 9, 2023, DVCC and Navitas West Texas Investments SPV, LLC entered into a 2-year Loan Agreement for $2,050,000. The unpaid principal balance of the Term Loan shall bear interest at per annum rate equal to 15%.
As of December 31, 2023, and 2022, the fair values of cash and cash equivalents, accounts receivable, prepaid expenses and other current assets, accounts payable, and accrued expenses approximated their carrying values because of the short-term nature of these instruments. Share-Based Payments .
As of December 31, 2024, and 2023, the fair values of cash and cash equivalents, accounts receivable, prepaid expenses and other current assets, accounts payable, and accrued expenses approximated their carrying values because of the short-term nature of these instruments. Share-Based Payments We award restricted stock to our employees and directors under the 2021 Plan and the Soluna Holdings, Inc.
The Company had outstanding commitments as of December 31, 2023, related to SCI for $100 thousand in capital expenditures, and approximately $6.4 million of cash available to fund its operations. Based on business developments, including changes in production levels, staffing requirements, and network infrastructure improvements, we will require additional capital equipment in the foreseeable future.
As of December 31, 2024, we had $7.8 million of cash available to fund our operations. Based on business developments, including changes in production levels, staffing requirements, and network infrastructure improvements, we will require additional capital equipment in the foreseeable future.
Our actual results could differ materially from those anticipated in the forward-looking statements as a result of certain factors, including those discussed in Item 1A: “Risk Factors” and elsewhere in this Annual Report.
Our actual results could differ materially from those anticipated in the forward-looking statements as a result of certain factors, including those discussed in Item 1A: “Risk Factors” and elsewhere in this Annual Report. Recent Developments Soluna Cloud – Termination of HPE Agreement Soluna launched Project Ada- its GPU-as-a-Service business via Soluna Cloud, Inc.
The Company incurred a loss on debt extinguishment and revaluation of approximately $3.9 million for the year ended December 31, 2023. On May 11, 2023, the Company entered into a new debt amendment agreement (“Second Amendment”) with the convertible noteholders and issued new warrants, creating a debt extinguishment and loss of $1.8 million.
On May 11, 2023, we entered into a new debt amendment agreement (the “Second Amendment”) with the Noteholders and issued new warrants, creating a loss on debt extinguishment of approximately $1.8 million. The main factor for the loss was the valuation of the new warrants.
This amount relates to Springlane’s 85% noncontrolling interest of the net profit in Soluna DVSL and Navitas 49% noncontrolling interest of the net profit in Soluna DV ComputeCo for the year ended December 31, 2023, compared to the Springlane’s 32.2% noncontrolling interest of Net loss in Soluna DVSL for the year ended December 31, 2022.
This amount relates to Spring Lane’s 85% noncontrolling interest of the net profit in Soluna DVSL ComputeCo, LLC (“DVSL”) and Navitas 49% noncontrolling interest of the net profit in Soluna DV ComputeCo, LLC (“DVCC”) for the year ended December 31, 2024.
On November 20, 2023 the Company and the Noteholders entered into a Third Amendment Agreement to amend the Notes, the October SPA and related agreements to facilitate future financings by the Company that may include funds for prepayment of the Notes by permitting the Company to force conversion of up to $1.5 million of the Notes under certain circumstances and reduce the prepayment penalty in return for reducing the conversion price of the $4.7 million of the Notes to $3.78 and reducing the exercise price of 150 thousand of the Warrants to $0.01.The Noteholders have converted approximately $4.6 million between May 11, 2023 to December 31, 2023, reducing the principal balance to approximately $8.7 million as of December 31, 2023. 45 On January 14, 2022, the Company effected an initial drawdown under the Master Equipment Finance Agreement with NYDIG in the aggregate principal amount of approximately $4.6 million that bore interest at 14%.
On November 20, 2023 we and the Noteholders entered into the Third Amendment to the SPA related agreements to facilitate future financings by us that may include funds for prepayment of the Convertible Notes by permitting us to force conversion of up to $1.5 million of the Convertible Notes under certain circumstances and reduce the prepayment penalty in return for reducing the conversion price of the $4.7 million of the Convertible Notes to $3.78 and reducing the exercise price of 150,000 of the Warrants to $0.01.Between May 11, 2023 and December 31, 2023, the Noteholders converted approximately $4.6 million of the principal outstanding balance of the Convertible Notes and received approximately 1.1 million shares of our common stock, reducing the principal balance to approximately $8.7 million as of December 31, 2023.
For the years ended December 31, 2023 and 2022 the Company amortized approximately $2.2 million. For the year ended December 31, 2023, these amounts were offset with a timing difference due to significant increase for in-service capital assets at the Dorothy entities which created an offset of approximately $1.1 million in deferred income tax expense.
For the year ended December 31, 2024 and 2023, we amortized approximately $2.2 million in each year, respectively. In addition, for the year ended December 31, 2023, there were timing differences due to significant increase for in-service capital assets for the year ended December 31, 2023 which created an offset of approximately $1.1 million in deferred income tax expense.
Consistent with the guidance in purchase accounting, the value of the Strategic Pipeline Contract as of the acquisition date was estimated using an expected value approach, which probability-weights various future outcomes and uses certain Level 3 inputs. The Company’s equipment miners are classified in Level 2 of the fair value hierarchy due to the quoted market prices for similar assets.
Consistent with the guidance in purchase accounting, the value of the Strategic Pipeline Contract, see Note 5, as of the acquisition date of October 2021 was estimated using an expected value approach, which probability-weights various future outcomes and uses certain Level 3 inputs.
The main factor for the loss was the valuation of the new warrants. On November 20, 2023, the Company completed another new amendment (the “Third Amendment”) of the convertible notes and incurred an additional loss on extinguishment and revaluation of approximately $911 thousand.
On November 20, 2023, we entered into another amendment with the convertible noteholders (the “Third Amendment”) and incurred an additional loss on extinguishment and revaluation of approximately $911 thousand.
We grant options to purchase our common stock and award restricted stock to our employees and directors under our equity incentive plans. The benefits provided under these plans are share-based payments and we account for stock-based awards exchanged for employee service in accordance with the appropriate share-based payment accounting guidance.
Amended and Restated 2023 Stock Incentive Plan (the “2023 Plan,” together with the 2021 Plan, the “Plans”). The benefits provided under these plans are share-based payments and we account for stock-based awards exchanged for employee service in accordance with the appropriate share-based payment accounting guidance. Stock-based compensation represents the cost related to stock-based awards granted to employees and directors.
In addition, there was a $250 thousand expense in relation to an extension fee for the noteholders of the convertible debt when the 2nd Amendment was signed on May 11, 2023, in addition to the prepayment penalty for the notes payable in the third quarter of fiscal 2023.
For the year ended December 31, 2023, other expense, net was approximately $1.5 million, consisting of primarily an approximate $1.0 million penalty charge in relation to moving further in the settlement litigation with NYDIG and a $250 thousand expense in relation to an extension fee for the Noteholders when the Second Amendment was signed on May 11, 2023, in addition to the prepayment penalty for the notes payable in the third quarter of fiscal 2023.
Periodically, our management reviews our critical accounting estimates with the Audit Committee of our Board of Directors. The significant accounting policies that we believe are most critical to aid in fully understanding and evaluating our consolidated financial statements include the following: 46 Revenue Recognition Cryptocurrency revenue consists of revenue recognized from the Company’s cryptocurrency mining facilities.
The significant accounting policies that we believe are most critical to aid in fully understanding and evaluating our consolidated financial statements include the following: Revenue Recognition We have entered into customer hosting contracts whereby we provide hosting services which include, electrical power to cryptocurrency mining customers, other utilities, and management of hosting facilities.
Demand Response Service : In November 2023, we completed our registration of Project Dorothy for one of ERCOT’s demand response programs, in which we began services in December 2023. On a monthly basis we stand ready to deliver a set amount of committed capacity per month when and if called upon by ERCOT.
Starting in December 2023, we began providing emergency demand response solutions to ERCOT pursuant to a contractual commitment over defined service delivery periods. This contract includes a single promise to stand ready, on a monthly basis, to deliver a set amount of curtailment (committed capacity) per month when and if called upon by ERCOT.
On October 25, 2021, the Company issued to certain institutional investors secured convertible notes in the aggregate principal amount of approximately $16.3 million for an aggregate purchase price of $15.0 million. The notes are convertible, subject to certain conditions, at any time at the option of the investors, into an aggregate of 71,043 shares of the Company’s common stock.
On October 25, 2021, we issued the Convertible Notes to the Noteholders in the aggregate principal amount of approximately $16.3 million for an aggregate purchase price of $15.0 million pursuant to the terms of the SPA.
The actual monthly amounts are calculated after the close of each month and billed to the customers. Fair Value Measurement. The estimated fair value of certain financial instruments, including cash, accounts receivable and short-term debt approximates their carrying value due to their short maturities and varying interest rates.
Accordingly, the Company recognizes monthly revenue based on the proportion of committed stand-ready capacity obligation that has been fulfilled to date. 58 Fair Value Measurement The estimated fair value of certain financial instruments, including cash, accounts receivable and short-term debt approximates their carrying value due to their short maturities and varying interest rates.
As of December 31, 2023, the Company has an outstanding principal balance of approximately $1.7 million and incurred approximately $204 thousand in interest expense and $25 thousand in deferred amortization expense.
As of December 31, 2024, the Company still has an outstanding loan principal of approximately $9.2 million and outstanding interest and penalty balance of approximately $2.3 million.
Data hosting revenue was approximately $10.2 million for the year ended December 31, 2023 compared to $4.1 million for year ended December 31, 2022, an increase of approximately $6.1 million.
Income Tax Benefit: Income tax benefit for the year ended December 31, 2024 was approximately $2.5 million, compared to approximately $1.1 million thousand for the year ended December 321, 2023.
Net cash used in investing activities from continuing operations during the year ended December 31, 2022 was approximately $54.7 million. For the year ended December 31, 2022, we had $63.7 million worth of capital expenditures, less a net change in deposits on equipment of $6.4 million, and $2.6 million in proceeds from the sale of equipment.
Investing Activities Net cash used in investing activities during the year ended December 31, 2024 was approximately $13.2 million consisting mainly of capital expenditures of $9.2 million and increase in deposits on equipment of $4.1 million, primarily related to the development build of Project Dorothy 2.
GAAP financial metric, for historical periods are presented in the table below: (Dollars in thousands) Years Ended December 31, 2023 2022 Net loss from continuing operations $ (27,703 ) $ (107,016 ) Interest expense 2,748 8,375 Income tax (benefit) expense (1,067 ) (1,346 ) Depreciation and amortization 13,376 28,214 EBITDA (12,646 ) (71,773 ) Adjustments: Non-cash items Stock-based compensation costs 4,312 3,852 Loss on sale of fixed assets 398 4,089 Loss on debt extinguishment and revaluation, net 3,904 11,130 Impairment of equity investment - 750 Impairment on fixed assets 575 47,372 Adjusted EBITDA $ (3,457 ) $ (4,580 ) Stock based compensation costs represented approximately $3.4 million non-cash restricted stock units and $908 thousand non-cash stock options for the year ended December 31, 2023 to members of our Board of Directors and certain Company employees compared to non-cash restricted stock units of approximately $2.6 million to members of our Board of Directors and certain Company employees for the year ended December 31, 2022 and non-cash stock options of approximately $1.2 million for the year ended December 31, 2022.
EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider such measures either in isolation or as substitutes for analyzing our results as reported under GAAP. 52 Reconciliations of EBITDA and Adjusted EBITDA to net loss, the most comparable GAAP financial metric, for historical periods are presented in the table below: (Dollars in thousands) Years Ended December 31, 2024 2023 Net loss from continuing operations $ (58,300 ) $ (27,703 ) Interest expense 2,527 2,748 Income tax (benefit) expense (2,487 ) (1,067 ) Depreciation and amortization 15,640 13,376 EBITDA (42,620 ) (12,646 ) Adjustments: Non-cash items Stock-based compensation costs 5,311 4,312 Loss on sale of fixed assets 31 398 Loss on debt extinguishment and revaluation, net 7,349 3,904 Placement agent release expense 1,000 - Loss on contract 28,593 - Provision for credit losses 760 - Convertible note inducement expense 388 - Impairment on fixed assets 130 575 Adjusted EBITDA $ 942 $ (3,457 ) The following table represents the EBITDA and Adjusted EBITDA activity between each three-month period from January 1, 2024 through December 31, 2024.
Cost of data hosting revenue was approximately $5.6 million for the year ended December 31, 2023, compared to $3.5 million for the year ended December 31, 2022. This increase was due to Project Dorothy 1A which began operations and hosting services in May 2023, creating costs of approximately $4.4 million and had minimal costs in fiscal year 2022.
Cost of data hosting revenue increase was due to Project Dorothy 1A which began operations and hosting services in May 2023 with full year hosting expense in 2024. Also, we transitioned to data hosting at Project Sophie in April 2023, which created an increase in costs.
Also, the Company has entered into customer hosting contracts whereby the Company provides electrical power to cryptocurrency mining customers, and the customers pay a stated amount per megawatt-hour (“MWh”) (“Contract Capacity”) as well as a percentage of the profit share of the daily net income from the customer’s mining operations.
Customer contracts can be a combination of a stated fixed amount per megawatt-hour (“MWh”) (“Contract Capacity”), a percentage of the profit share of the daily net income from the customer’s mining operations, or a combination thereof. Some contracts also include pass-through expenses which are not recognized in revenue.
Data Hosting Revenue : In August 2021, the Company began cryptocurrency hosting services in which we provide energized space and operating services to third-party mining companies who locate their mining hardware at one of our mining locations, in which they may receive a fee per miner installed, revenue share and if additional services are rendered, an additional service fee is charged to the hosted parties.
Project Marie discontinued site operations in the second quarter of 2023 and Project Sophie converted to a hosting facility within the 2023 year. Data Hosting Revenue : Cryptocurrency hosting services provide energized space and operating services to third-party mining companies who locate their mining hardware at our mining locations.
However, the Company is actively monitoring this situation and the possible effects on our financial condition, liquidity, operations, suppliers, and the industry. Operating Activities Net cash used in operating activities from continuing operations was approximately $3.0 million for the year ended December 31, 2023.
The other changes in assets and liabilities were not material. Net cash used in operating activities from continuing operations was approximately $3.0 million for the year ended December 31, 2023. We had a net loss of approximately $27.7 million, which was offset by non-cash items of approximately $22.5 million.
GAAP”), we also use “Adjusted EBITDA.” Adjusted EBITDA is a non-GAAP financial measure defined as net income (loss) from continuing operations before interest, taxes, depreciation and amortization (“EBITDA”) adjusted to eliminate the effects of certain non-cash, non-recurring items, that we believe do not reflect our ongoing strategic business operations.
EBITDA and Adjusted EBITDA In addition to financial measures calculated in accordance with GAAP, we also use “EBITDA” and “Adjusted EBITDA.” “EBITDA” is defined as earnings before interest, taxes, and depreciation and amortization.
Cash was used in operations by a net loss from continuing operations of $107.0 million, less non-cash items of $97.7 million, consisting primarily of $28.2 million of amortization and depreciation expense for the year for the intangible asset acquired in 2021 and significant additions in fixed assets, approximately $3.9 million in stock-based compensation expense, $4.1 million in loss on sale of fixed assets, $47.4 million in impairment of fixed assets, $750 thousand for impairment on equity investment, $11.1 million on loss on debt extinguishment and revaluation, and $6.5 million for amortization of deferred financing costs and discount on notes payables issued during the year, offset with $1.4 million in deferred income tax benefits.
Non-cash items included approximately $6.2 million of depreciation expense and $9.5 million of amortization expenses, approximately $28.6 million on loss on contract, $5.3 million of stock compensation expenses, $7.3 million of loss on debt extinguishment and revaluation, $2.1 million in debt issuance costs, $760 thousand in provision for credit losses, and $351 thousand amortized deferred financing costs.
These declines at Project Marie and Project Sophie were offset with increases at Project Dorothy 1B due to energization in the third quarter of 2023, creating an increase in costs of approximately $3.3 million. Cost of Data Hosting Revenue, exclusive of depreciation: Cost of data hosting revenue includes utility charges, site overhead expenses, and other charges.
The increase was slightly offset with the Company operating only one facility for the year ended December 31, 2024, compared to three facilities for the year ended December 31, 2023. Cost of Data Hosting Revenue, exclusive of depreciation: Cost of data hosting revenue includes utility charges, site overhead expenses, and other charges.
As such, DVSL (Dorothy 1A) had a net profit for minority interest of $765 thousand for the year ended December 31, 2023 compared to $380 thousand net loss in minority interest for year ended December 31, 2022, a $1.1 million increase.
The $1.5 million net income attributable to non-controlling interest for the year ended December 31, 2023 related only to Dorothy 1A and Dorothy 1B.
Investor relations increased by approximately $980 thousand due to the Company implementing a series of investor acquisition and influencer marketing programs to attract new investors to Soluna Holdings. Depreciation and Amortization associated with general and administrative expenses: Depreciation and amortization expense for the year ended December 31, 2023 totaled approximately $9.5 million, consistent with year ended December 31, 2022.
Depreciation and Amortization associated with general and administrative expenses: Depreciation and amortization expense was comparable for the year ended December 31, 2024 and the year ended December 31, 2023 in which the balances totaled approximately $9.6 million and $9.5 million, respectively. The balances mainly related to amortization expense related to the strategic pipeline contract that was acquired in October 2021.